{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Meilleure_Offre","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Meilleure_Offre","index":0,"n_rows":426,"n_cols":74,"rows_kept":426,"cut":false,"hidden":false,"merged":[[3,51,3,57],[3,59,3,65],[3,67,3,73],[4,43,4,46],[4,47,4,49],[4,51,4,54],[4,55,4,57],[4,59,4,62],[4,63,4,65],[4,67,4,70],[4,71,4,73],[3,21,3,24],[3,28,3,29],[3,34,3,41],[3,43,3,49],[3,11,3,18],[407,68,408,68],[407,60,408,60],[407,63,408,63],[407,71,408,71],[405,34,405,41],[405,43,405,49],[405,67,405,73],[405,59,405,65],[405,51,405,57],[1,1,1,18],[4,1,4,9],[4,11,4,14],[5,18,7,18],[6,12,6,14],[7,6,7,7],[5,1,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,7],[5,8,6,8],[5,9,6,9],[5,11,7,11],[5,12,5,14],[7,12,7,14],[3,1,3,8],[21,11,21,14],[11,18,15,18],[8,11,10,11],[20,11,20,14],[16,18,18,18],[8,12,8,14],[8,18,10,18],[9,12,9,14],[10,12,10,14],[19,11,19,14],[14,12,14,14],[15,12,15,14],[17,11,17,14],[18,11,18,14],[16,11,16,14],[16,1,16,3],[19,5,20,7],[21,5,21,7],[17,6,17,7],[20,1,21,3],[20,4,21,4],[19,1,19,3],[112,4,121,6],[98,4,110,6],[29,4,47,6],[12,12,12,14],[13,12,13,14],[11,11,15,11],[11,12,11,14],[16,6,16,7],[24,1,27,9],[28,1,28,3],[28,7,28,9],[17,1,17,3],[22,1,22,3],[49,4,96,6],[22,5,22,7],[22,11,23,18]]}
[]
[null,"Choisir le plan de financement présentant le moindre coût du crédit corrigé et/ou la valeur du patrimoine total le plus élevé au terme de la durée du prêt le plus long tous prêts confondus des deux projets"]
[]
[null,"Renseigner toutes les cellules matérialisées en mauve puis cliquer sur le bouton ''CALCULS''",null,null,null,null,null,null,null,null,null,"Comparaisons détaillées - Coût Crédit Corrigé - Valeur patrimoine total - Contrôle cohérence",null,null,null,null,null,null,null,null,null,"Banque  \"A\" ",null,null,null,"Apport",{"$f":"I8","v":20000},null,"Banque \"B\" ",null,null,"Apport",{"$f":"J8","v":0},null,"Pas d'investissement physique - Seulement investissement financier",null,null,null,null,null,null,null,null,"Manques à gagner en intérêts Banque \"A\"",null,null,null,null,null,null,null,"Manques à gagner en intérêts Banque \"B\"",null,null,null,null,null,null,null,"Epargne résiduelle Banque \"A\"",null,null,null,null,null,null,null,"Epargne résiduelle Banque \"B\""]
[null,"Plans de financements",null,null,null,null,null,null,null,null,null,"Différentes hypothèses à comparer",null,null,null,"Pas d'investissement physique = Investissement financier seulement","Projet avec Banque \"A\"","Projet avec Banque \"B\"","Commentaires",null,null,"Rang","Échéances","Intérêts + Assurances","TAEG","Coût crédit simple","Coût crédit corrigé",null,"Échéances","Intérêts + Assurances","TAEG","Coût crédit simple","Coût crédit corrigé",null,"Placement capacité épargne/remboursement",null,null,null,null,"Placement apport personnel maxi",null,null,null,"Manque à gagner en intérêts sur échéances payées",null,null,null,"Manque gagner en intérêts sur apport",null,null,null,"Manque à gagner en intérêts sur échéances payées",null,null,null,"Manque gagner en intérêts sur apport",null,null,null,"Placement disponible sur échéances",null,null,null,"Placement disponible sur apport",null,null,null,"Placement disponible sur échéances",null,null,null,"Placement disponible sur apport"]
[null,"Besoins = Emplois\n= Dépenses",null,null,"Banque \"A\"","Banque \"B\"","Ressources = Recettes",null,"Banque \"A\"","Banque \"B\"",null,"Ce que vous avez réellement payé","Intérêts plus assurances - obligatoires et facultatives - réellement payés",null,null,0,{"$f":"X6","v":22528.779999999271},{"$f":"AD6","v":30518.010000000009},"Critère non pertinent",null,null,null,{"$f":"W404","v":214528.77999999927},{"$f":"W6-I22","v":22528.779999999271},{"$f":"((1+Y404)^(12))-1","v":2.4273212452075477E-2},{"$f":"X6+E12+E13+E14+E15+E16","v":34528.779999999271},{"$f":"Z6+AT404+AW404","v":50528.259221571891},null,{"$f":"AC404","v":245518.01},{"$f":"AC6-J22","v":30518.010000000009},{"$f":"((1+AE404)^(12))-1","v":2.13880909052655E-2},{"$f":"AD6+F12+F13+F14+F15+F16","v":45518.010000000009},{"$f":"AF6+BB404+BE404","v":58235.133420197941}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Frais payés ",null,null,0,{"$f":"E12+E13+E14+E15+E16","v":12000},{"$f":"F12+F13+F14+F15+F16","v":15000},null,null,0,0,null,null,{"$f":"I22-(E12+E13+E14+E15+E16)","v":180000},null,null,null,null,null,{"$f":"J22-(F12+F13+F14+F15+F16)","v":200000},null,null,null,0,null,null,null,null,{"$f":"$E$23","v":20000},null,null,null,null,null,null,null,{"$f":"$I$8","v":20000},null,null,null,null,null,null,null,{"$f":"$J$8","v":0},null,null,null,null,null,null,null,{"$f":"$E$23-$I$8","v":0},null,null,null,null,null,null,null,{"$f":"$E$23-$J$8","v":20000}]
[null,"Coût Achat Terrain ou Logement",null,null,null,{"$f":"E8","v":0},"Apport personnel ",null,20000,0,null,null,"=>              Coût Crédit Simple",null,null,{"$f":"SUM(P6:P7)","v":0},{"$f":"SUM(Q6:Q7)","v":34528.779999999271},{"$f":"SUM(R6:R7)","v":45518.010000000009},null,null,1,1,{"$f":"C30","v":1191.83},null,{"$f":"-W8","v":-1191.83},null,null,null,{"$f":"I30","v":1023},null,{"$f":"-AC8","v":-1023},null,null,null,1,{"$f":"IF(AI8>$K$21,0,IF(AC8>W8,AC8,W8))","v":1191.83},{"$f":"IF(AI8>$K$21,0,AJ8)","v":1191.83},{"$f":"AK8*$E$20/12","v":0.49659583333333335},null,{"$f":"IF(AI8>$K$21,0,AN7)","v":20000},{"$f":"IF(AI8>$K$21,0,AN7*$E$20/12)","v":8.3333333333333339},null,null,{"$f":"W8","v":1191.83},{"$f":"IF(AI8>$K$21,0,AR8)","v":1191.83},{"$f":"AS8*$E$20/12","v":0.49659583333333335},null,{"$f":"IF(AI8>$K$21,0,AV7)","v":20000},{"$f":"IF(AI8>$K$21,0,AV7*$E$20/12)","v":8.3333333333333339},null,null,{"$f":"AC8","v":1023},{"$f":"AZ8","v":1023},{"$f":"BA8*$E$20/12","v":0.42625000000000002},null,{"$f":"IF(AI8>$K$21,0,BD7)","v":0},{"$f":"IF(AI8>$K$21,0,BD7*$E$20/12)","v":0},null,null,{"$f":"AJ8-W8","v":0},{"$f":"BH8","v":0},{"$f":"BI8*$E$20/12","v":0},null,{"$f":"IF(AI8>$K$21,0,BL7)","v":0},{"$f":"IF(AI8>$K$21,0,BL7*$E$20/12)","v":0},null,null,{"$f":"AJ8-AC8","v":168.82999999999993},{"$f":"BP8","v":168.82999999999993},{"$f":"BQ8*$E$20/12","v":7.0345833333333302E-2},null,{"$f":"IF(AI8>$K$21,0,BT7)","v":20000},{"$f":"IF(AI8>$K$21,0,BT7*$E$20/12)","v":8.3333333333333339}]
[null,"Coût Travaux ou Construction",null,null,200000,{"$f":"E9","v":200000},"Prêt N° 1",null,192000,215000,null,"C'est le coût réel dans chaque cas de figure  ","Manque à gagner en intérêts sur apport investi sur durée la plus longue",null,null,0,{"$f":"AW404","v":2097.9115437346163},{"$f":"BE404","v":0},"Critère à privilégier au même titre que la Valeur Patimoine",null,2,2,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,2,{"$f":"IF(AI9>$K$21,0,IF(AC9>W9,AC9,W9))","v":1191.83},{"$f":"IF(AI9>$K$21,0,AJ9+AK8)","v":2383.66},0.99319166666666669,null,{"$f":"IF(AI9>$K$21,0,AN8)","v":20000},{"$f":"IF(AI9>$K$21,0,AN8*$E$20/12)","v":8.3333333333333339},null,null,1191.83,{"$f":"IF(AI9>$K$21,0,AS8+AR9)","v":2383.66},0.99319166666666669,null,{"$f":"IF(AI9>$K$21,0,AV8)","v":20000},{"$f":"IF(AI9>$K$21,0,AV8*$E$20/12)","v":8.3333333333333339},null,null,1023,{"$f":"IF(AI9>$K$21,0,BA8+AZ9)","v":2046},0.85250000000000004,null,{"$f":"IF(AI9>$K$21,0,BD8)","v":0},{"$f":"IF(AI9>$K$21,0,BD8*$E$20/12)","v":0},null,null,0,{"$f":"IF(V9>$K$21,0,BI8+BH9)","v":0},0,null,{"$f":"IF(AI9>$K$21,0,BL8)","v":0},{"$f":"IF(AI9>$K$21,0,BL8*$E$20/12)","v":0},null,null,168.82999999999993,{"$f":"IF(AI9>$K$21,0,BQ8+BP9)","v":337.65999999999985},0.1406916666666666,null,{"$f":"IF(AI9>$K$21,0,BT8)","v":20000},{"$f":"IF(AI9>$K$21,0,BT8*$E$20/12)","v":8.3333333333333339}]
[null,"Frais négociation (Agence ou notaire)",null,null,null,{"$f":"E10","v":0},"Prêt N° 2",null,null,null,null,null,"Manque à gagner en intérêts sur échéances payées sur durée la plus longue",null,null,0,{"$f":"AT404","v":13901.567677838},{"$f":"BB404","v":12717.123420197933},null,null,3,3,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,3,1191.83,{"$f":"IF(AI10>$K$21,0,AJ10+AK9)","v":3575.49},1.4897875,null,20000,8.3333333333333339,null,null,1191.83,{"$f":"IF(AI10>$K$21,0,AS9+AR10)","v":3575.49},1.4897875,null,20000,8.3333333333333339,null,null,1023,{"$f":"IF(AI10>$K$21,0,BA9+AZ10)","v":3069},1.2787500000000001,null,0,0,null,null,0,{"$f":"IF(V10>$K$21,0,BI9+BH10)","v":0},0,null,0,0,null,null,168.82999999999993,{"$f":"IF(AI10>$K$21,0,BQ9+BP10)","v":506.48999999999978},0.21103749999999991,null,20000,8.3333333333333339]
[null,"Frais acte acquisition notarié",null,null,null,{"$f":"E11","v":0},"Prêt N° 3",null,null,null,null,null," =>       Coût Crédit Corrigé",null,null,{"$f":"SUM(P9:P10)","v":0},{"$f":"Q8+Q9+Q10","v":50528.259221571891},{"$f":"R8+R9+R10","v":58235.133420197941},null,null,4,4,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,4,1191.83,4767.32,1.9863833333333334,null,20000,8.3333333333333339,null,null,1191.83,4767.32,1.9863833333333334,null,20000,8.3333333333333339,null,null,1023,4092,1.7050000000000001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,675.31999999999971,0.28138333333333321,null,20000,8.3333333333333339]
[null,"Frais courtage",null,null,2000,3000,"Prêt N° 4",null,null,null,null,"Valeur du parimoine total au terme de la durée du prêt initial le plus long","Valeur acquise par épargne résuiduelle après apport au terme durée la plus longue",null,null,{"$f":"AN404","v":22097.911543734615},{"$f":"BL404","v":0},{"$f":"BT404","v":22097.911543734615},"Critère à prévilégier au même titre que le Coût du Crédit Corrigé",null,5,5,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,5,1191.83,5959.15,2.4829791666666665,null,20000,8.3333333333333339,null,null,1191.83,5959.15,2.4829791666666665,null,20000,8.3333333333333339,null,null,1023,5115,2.1312500000000001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,844.14999999999964,0.35172916666666648,null,20000,8.3333333333333339]
[null,"Frais dossier",null,null,2000,3000,"Prêt N° 5",null,null,null,null,null,"Valeur acquise par résiduel sur capacité endettement  au terme durée la plus longue",null,null,{"$f":"AK404","v":290593.14173651859},{"$f":"BI404","v":62162.794058681313},{"$f":"BQ404","v":32358.008316320655},null,null,6,6,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,6,1191.83,7150.98,2.9795750000000001,null,20000,8.3333333333333339,null,null,1191.83,7150.98,2.9795750000000001,null,20000,8.3333333333333339,null,null,1023,6138,2.5575000000000001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1012.9799999999996,0.42207499999999981,null,20000,8.3333333333333339]
[null,"Frais garanties",null,null,5000,6000,"Prêt N° 6",null,null,null,null,null,"Valeur patrimoine financier",null,null,{"$f":"SUM(P12:P13)","v":312691.0532802532},{"$f":"SUM(Q12:Q13)","v":62162.794058681313},54455.91986005527,null,null,7,7,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,7,1191.83,8342.81,3.4761708333333332,null,20000,8.3333333333333339,null,null,1191.83,8342.81,3.4761708333333332,null,20000,8.3333333333333339,null,null,1023,7161,2.9837500000000001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1181.8099999999995,0.49242083333333314,null,20000,8.3333333333333339]
[null,"Parts sociales",null,null,3000,3000,"Prêt N° 7",null,null,null,null,null,"Valeur patrimoine physique sans plus value ni moins value",null,null,0,{"$f":"F8+F9+F10+F11","v":200000},{"$f":"Q15","v":200000},null,null,8,8,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,8,1191.83,9534.64,3.9727666666666668,null,20000,8.3333333333333339,null,null,1191.83,9534.64,3.9727666666666668,null,20000,8.3333333333333339,null,null,1023,8184,3.41,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1350.6399999999994,0.56276666666666642,null,20000,8.3333333333333339]
[null,"Autres frais initiaux liés aux prêts",null,null,null,null,"Prêt N° 8",null,null,null,null,null,"=>     Valeur patrimoine total",null,null,{"$f":"SUM(P14:P15)","v":312691.0532802532},{"$f":"SUM(Q14:Q15)","v":262162.79405868129},{"$f":"SUM(R14:R15)","v":254455.91986005526},null,null,9,9,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,9,1191.83,10726.47,4.4693624999999999,null,20000,8.3333333333333339,null,null,1191.83,10726.47,4.4693624999999999,null,20000,8.3333333333333339,null,null,1023,9207,3.8362500000000002,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1519.4699999999993,0.63311249999999974,null,20000,8.3333333333333339]
[null,{"$f":"IF(AND($E$17<>$I$17,$F$17<>$J$17),\"Plans de financements ''A'' et ''B'' non équilibrés\",IF($F$17<>$J$17,\"Plan de financement ''B'' non équilibré\",IF($E$17<>$I$17,\"Plan de financement ''A'' non équilibré\",\"Total ''Besoins-Emplois-Dépenses''\")))","v":"Total ''Besoins-Emplois-Dépenses''"},null,null,{"$f":"SUM(E8:E16)","v":212000},{"$f":"SUM(F8:F16)","v":215000},{"$f":"IF(AND(E17<>I17,F17<>J17),\"Plans de financements ''A'' et ''B'' non équilibrés\",IF(E17<>I17,\"Plan de financement ''A'' non équilibré\",IF(F17<>J17,\"Plan de financement ''B'' non équilibré\",\"Total ''Ressources-Recettes''\")))","v":"Total ''Ressources-Recettes''"},null,{"$f":"SUM(I8:I16)","v":212000},{"$f":"SUM(J8:J16)","v":215000},null,"Coût Crédit Corrigé au terme de la durée du prêt le plus long",null,null,null,{"$f":"P11","v":0},{"$f":"Q11","v":50528.259221571891},{"$f":"R11","v":58235.133420197941},"Contrôle de cohérence",null,10,10,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,10,1191.83,11918.3,4.965958333333333,null,20000,8.3333333333333339,null,null,1191.83,11918.3,4.965958333333333,null,20000,8.3333333333333339,null,null,1023,10230,4.2625000000000002,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1688.2999999999993,0.70345833333333296,null,20000,8.3333333333333339]
[null,"Différence",null,null,{"$f":"IF($E$17>$I$17,$E$17-$I$17,$E$17-$I$17)","v":0},{"$f":"IF($F$17>$J$17,$F$17-$J$17,$F$17-$J$17)","v":0},"Différence",null,{"$f":"IF($E$17>$I$17,$I$17-$E$17,$I$17-$E$17)","v":0},{"$f":"IF($F$17>$J$17,$J$17-$F$17,$J$17-$F$17)","v":0},null,"Valeur patrimoine total au terme de la durée du prêt le plus long",null,null,null,{"$f":"P16","v":312691.0532802532},{"$f":"Q16","v":262162.79405868129},{"$f":"R16","v":254455.91986005526},null,null,11,11,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,11,1191.83,13110.13,5.4625541666666662,null,20000,8.3333333333333339,null,null,1191.83,13110.13,5.4625541666666662,null,20000,8.3333333333333339,null,null,1023,11253,4.6887499999999998,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1857.1299999999992,0.7738041666666664,null,20000,8.3333333333333339]
[null,null,null,null,null,null,null,null,null,null,null,"Contrôle de cohérence",null,null,null,{"$f":"SUM(P17:P18)","v":312691.0532802532},{"$f":"SUM(Q17:Q18)","v":312691.0532802532},{"$f":"SUM(R17:R18)","v":312691.0532802532},null,null,12,12,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,12,1191.83,{"$f":"AK18+AJ19","v":14301.96},5.9591500000000002,{"$f":"SUM(AL8:AL19)","v":38.734474999999996},{"$f":"IF(AI19>$K$21,0,AN18+AP19)","v":20100},8.3333333333333339,{"$f":"SUM(AO8:AO19)","v":99.999999999999986},null,1191.83,{"$f":"IF(AI19>$K$21,0,AS18+AR19)","v":14301.96},5.9591500000000002,{"$f":"SUM(AT8:AT19)","v":38.734474999999996},{"$f":"IF(AI19>$K$21,0,AV18+AX19)","v":20100},8.3333333333333339,{"$f":"SUM(AW8:AW19)","v":99.999999999999986},null,1023,12276,5.1150000000000002,{"$f":"SUM(BB8:BB19)","v":33.247500000000002},{"$f":"IF(AI19>$K$21,0,BD18+BF19)","v":0},0,{"$f":"SUM(BE8:BE19)","v":0},null,0,0,0,{"$f":"SUM(BJ8:BJ19)","v":0},{"$f":"IF(AI19>$K$21,0,BL18+BN19)","v":0},0,{"$f":"SUM(BM8:BM19)","v":0},null,168.82999999999993,2025.9599999999991,0.84414999999999962,{"$f":"SUM(BR8:BR19)","v":5.4869749999999984},{"$f":"IF(AI19>$K$21,0,BT18+BV19)","v":20100},8.3333333333333339,{"$f":"SUM(BU8:BU19)","v":99.999999999999986}]
[null,"Taux de rémunération épargne",null,null,5.0000000000000001E-3,"Durée du prêt le plus long - éventuel différé externe compris - en mois",null,null,"Banque \"A\"","Banque \"B\"",null,"Meilleure offre de prêt",null,null,null,0,{"$f":"IF(AND(E20=P22,E20<>P21),\"Banque ''A''\",IF(AND(P20<>1,Q18=S20),\"Banque ''A''\",\"\"))","v":"Banque ''A''"},{"$f":"IF(AND(E20=P22,E20<>P21),\"Banque ''B''\",IF(AND(P20<>1,R18=S20),\"Banque ''B''\",\"\"))","v":""},{"$f":"MAX(Q18,R18)","v":262162.79405868129},null,13,13,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,13,1191.83,{"$f":"AK19+AJ20+AM19","v":15532.524474999998},6.4718851979166665,null,20100,8.375,null,null,1191.83,{"$f":"IF(AI20>$K$21,0,AS19+AR20+AU19)","v":15532.524474999998},6.4718851979166665,null,20100,8.375,null,null,1023,{"$f":"IF(AI20>$K$21,0,BA19+AZ20+BC19)","v":13332.247499999999},5.5551031249999996,null,0,0,null,null,0,{"$f":"IF(AI20>$K$21,0,BI19+BH20+BK19)","v":0},0,null,0,0,null,null,168.82999999999993,{"$f":"IF(AI20>$K$21,0,BQ19+BP20+BS19)","v":2200.2769749999989},0.91678207291666614,null,20100,8.375]
[null,"Capacité de remboursement\n= Capacité d'épargne",null,null,{"$f":"MAX(C426,I426)","v":1191.83},null,null,null,180,240,{"$f":"MAX(I21,J21)","v":240},"Taux Effectif Global Financier (T.A.E.G.F.)",null,null,null,5.0000000000000001E-3,{"$f":"Y6","v":2.4273212452075477E-2},{"$f":"AE6","v":2.13880909052655E-2},{"$f":"MIN(Q21,R21)","v":2.13880909052655E-2},null,14,14,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,14,1191.83,16724.354475,6.9684810312500005,null,20100,8.375,null,null,1191.83,{"$f":"IF(AI21>$K$21,0,AS20+AR21)","v":16724.354475},6.9684810312500005,null,20100,8.375,null,null,1023,14355.247499999999,5.9813531249999992,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,2369.1069749999988,0.98712790624999958,null,20100,8.375]
[null,null,null,null,null,"Total des crédits solliicités",null,null,{"$f":"I17-I8","v":192000},{"$f":"J17-J8","v":215000},null,"Taux Pivot de Rémunération de l'Epargne",null,null,null,1.5143361852180267E-2,{"$f":"Q17-R17","v":-7706.8741986260502},null,null,null,15,15,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,15,1191.83,17916.184475000002,7.4650768645833345,null,20100,8.375,null,null,1191.83,17916.184475000002,7.4650768645833345,null,20100,8.375,null,null,1023,15378.247499999999,6.4076031250000005,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,2537.9369749999987,1.0574737395833329,null,20100,8.375]
[null,"Apport personnel maximum",null,null,{"$f":"MAX(I8,J8)","v":20000},"Total frais inclus dans TAEG",null,null,{"$f":"E12+E13+E14+E15+E16","v":12000},{"$f":"F12+F13+F14+F15+F16","v":15000},null,{"$f":"IF(AND(E20=P22,E20<>P21),\"Au taux pivôt de rémunération de l'épargne les deux offres sont financièrement équivalentes - Ignorez le T.A.E.G.F.\",IF(P20=1,\"Au taux pivôt de rémunération de l'épargne les ''Coûts du Crédit Corrigé'' et les ''Valeurs du patrimoine'' sont identiques\",IF(OR(AND(Q18=S20,Q21>R21),AND(R18=S20,R21>Q21)),\"Au taux de rémunération de l'épargne indiqué, le T.A.E.G.F. le plus faible est incohérent avec le Coût du Crédit Corrigé et la Valeur du Patrimoine et oriente vers un mauvais choix\",\"Au taux de rémunération de l'épargne indiqué, le T.A.E.G.F. le plus faible est cohérent avec le Coût du Crédit Corrigé et la Valeur du Patrimoine et oriente vers le bon choix\")))","v":"Au taux de rémunération de l'épargne indiqué, le T.A.E.G.F. le plus faible est incohérent avec le Coût du Crédit Corrigé et la Valeur du Patrimoine et oriente vers un mauvais choix"},null,null,null,null,null,null,null,null,16,16,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,16,1191.83,19108.014475000004,7.9616726979166685,null,20100,8.375,null,null,1191.83,19108.014475000004,7.9616726979166685,null,20100,8.375,null,null,1023,16401.247499999998,6.8338531249999983,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,2706.7669749999986,1.127819572916666,null,20100,8.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,17,1191.83,20299.844475000005,8.4582685312500026,null,20100,8.375,null,null,1191.83,20299.844475000005,8.4582685312500026,null,20100,8.375,null,null,1023,17424.247499999998,7.2601031249999997,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,2875.5969749999986,1.1981654062499996,null,20100,8.375]
[null,"Pour chaque banque \"A\" et \"B\" et pour les paliers de durées qui conviennent, saisir les mensualités\ntous prêts confondus \nassurances obligatoires et facultatives comprises\ndans les cellules matérialisées en mauve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,18,1191.83,21491.674475000007,8.9548643645833366,null,20100,8.375,null,null,1191.83,21491.674475000007,8.9548643645833366,null,20100,8.375,null,null,1023,18447.247499999998,7.6863531249999992,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3044.4269749999985,1.2685112395833327,null,20100,8.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,19,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,19,1191.83,22683.504475000009,9.4514601979166706,null,20100,8.375,null,null,1191.83,22683.504475000009,9.4514601979166706,null,20100,8.375,null,null,1023,19470.247499999998,8.1126031249999997,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3213.2569749999984,1.3388570729166662,null,20100,8.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,20,1191.83,23875.334475000011,9.9480560312500046,null,20100,8.375,null,null,1191.83,23875.334475000011,9.9480560312500046,null,20100,8.375,null,null,1023,20493.247499999998,8.5388531249999993,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3382.0869749999983,1.4092029062499993,null,20100,8.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,21,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,21,1191.83,25067.164475000012,10.444651864583339,null,20100,8.375,null,null,1191.83,25067.164475000012,10.444651864583339,null,20100,8.375,null,null,1023,21516.247499999998,8.9651031249999988,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3550.9169749999983,1.4795487395833327,null,20100,8.375]
[null,"Echéance totale Banque \"A\"",null,null,{"$f":"I21","v":180},"Durée en mois",{"$f":"J21","v":240},"Echéance totale Banque \"B\"",null,null,null,null,null,null,null,null,null,null,null,null,22,22,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,22,1191.83,26258.994475000014,10.941247697916673,null,20100,8.375,null,null,1191.83,26258.994475000014,10.941247697916673,null,20100,8.375,null,null,1023,22539.247499999998,9.3913531250000002,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3719.7469749999982,1.549894572916666,null,20100,8.375]
[null,1,{"$f":"D30","v":1191.83},1191.83,"\nATTENTION\nLa durée maximale prévue est de 396 mois ce qui pourrait correspondre à un différé externe/anticipation de 36 mois et une phase d'amortissement maximale de 360 mois.\n\nMais, dans cet applicatif, le raisonnement repose uniquement sur les ''échéances assurances comprises'' saisies et, de ce fait, aucun contrôle n'est possible.\nCe sont donc les montants d'échéances saisis qui, quels qu'ils soient, seront pris en considération pour les calculs comparatifs.\n\nIl va donc sans dire que la pertinence des résultats obtenus repose tant sur l'exactitude des montants d'échéances renseignés que sur les durées de leurs éventuels paliers.\n\n",null,null,1,{"$f":"J30","v":1023},1023,null,null,null,null,null,null,null,null,null,null,23,23,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,23,1191.83,27450.824475000016,11.437843531250008,null,20100,8.375,null,null,1191.83,27450.824475000016,11.437843531250008,null,20100,8.375,null,null,1023,23562.247499999998,9.8176031249999998,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3888.5769749999981,1.6202404062499991,null,20100,8.375]
[null,2,{"$f":"IF(B31>$I$21,0,IF(AND(D31<>C30,D31<>0),D31,C30))","v":1191.83},null,null,null,null,2,{"$f":"IF(H31>$J$21,0,IF(AND(J31<>I30,J31<>0),J31,I30))","v":1023},null,null,null,null,null,null,null,null,null,null,null,24,24,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,24,1191.83,{"$f":"IF(AI31>$K$21,0,AK30+AJ31)","v":28642.654475000018},{"$f":"AK31*$E$20/12","v":11.934439364583341},{"$f":"SUM(AL20:AL31)","v":110.43794737500004},{"$f":"IF(AI31>$K$21,0,AN30+AP31)","v":20200.5},8.375,{"$f":"SUM(AO20:AO31)","v":100.5},null,1191.83,{"$f":"IF(AI31>$K$21,0,AS30+AR31)","v":28642.654475000018},11.934439364583341,{"$f":"SUM(AT20:AT31)","v":110.43794737500004},{"$f":"IF(AI31>$K$21,0,AV30+AX31)","v":20200.5},{"$f":"IF(AI31>$K$21,0,AV30*$E$20/12)","v":8.375},{"$f":"SUM(AW20:AW31)","v":100.5},null,1023,{"$f":"IF(AI31>$K$21,0,BA30+AZ31)","v":24585.247499999998},10.243853124999999,{"$f":"SUM(BB20:BB31)","v":94.793737499999992},{"$f":"IF(AI31>$K$21,0,BD30+BF31)","v":0},{"$f":"IF(AI31>$K$21,0,BD30*$E$20/12)","v":0},{"$f":"SUM(BE20:BE31)","v":0},null,0,{"$f":"IF(V31>$K$21,0,BI30+BH31)","v":0},0,{"$f":"SUM(BJ20:BJ31)","v":0},{"$f":"IF(AI31>$K$21,0,BL30+BN31)","v":0},{"$f":"IF(AI31>$K$21,0,BL30*$E$20/12)","v":0},{"$f":"SUM(BM20:BM31)","v":0},null,168.82999999999993,{"$f":"IF(AI31>$K$21,0,BQ30+BP31)","v":4057.4069749999981},1.6905862395833324,{"$f":"SUM(BR20:BR31)","v":15.644209874999992},{"$f":"IF(AI31>$K$21,0,BT30+BV31)","v":20200.5},8.375,{"$f":"SUM(BU20:BU31)","v":100.5}]
[null,3,{"$f":"IF(B32>$I$21,0,IF(AND(D32<>C31,D32<>0),D32,C31))","v":1191.83},null,null,null,null,3,{"$f":"IF(H32>$J$21,0,IF(AND(J32<>I31,J32<>0),J32,I31))","v":1023},null,null,null,null,null,null,null,null,null,null,null,25,25,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,25,1191.83,{"$f":"IF(AI32>$K$21,0,AK31+AJ32+AM31)","v":29944.922422375021},12.477051009322926,null,20200.5,8.4168749999999992,null,null,1191.83,{"$f":"IF(AI32>$K$21,0,AS31+AR32+AU31)","v":29944.922422375021},12.477051009322926,null,{"$f":"IF(AI32>$K$21,0,AV31)","v":20200.5},8.4168749999999992,null,null,1023,{"$f":"IF(AI32>$K$21,0,BA31+AZ32+BC31)","v":25703.041237499998},10.709600515624999,null,{"$f":"IF(AI32>$K$21,0,BD31)","v":0},0,null,null,0,{"$f":"IF(AI32>$K$21,0,BI31+BH32+BK31)","v":0},0,null,{"$f":"IF(AI32>$K$21,0,BL31)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI32>$K$21,0,BQ31+BP32+BS31)","v":4241.8811848749983},1.7674504936979158,null,{"$f":"IF(AI32>$K$21,0,BT31)","v":20200.5},8.4168749999999992]
[null,4,{"$f":"IF(B33>$I$21,0,IF(AND(D33<>C32,D33<>0),D33,C32))","v":1191.83},null,null,null,null,4,1023,null,null,null,null,null,null,null,null,null,null,null,26,26,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,26,1191.83,31136.752422375022,12.97364684265626,null,20200.5,8.4168749999999992,null,null,1191.83,{"$f":"IF(AI33>$K$21,0,AS32+AR33)","v":31136.752422375022},12.97364684265626,null,20200.5,8.4168749999999992,null,null,1023,26726.041237499998,11.135850515625,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,4410.7111848749983,1.8377963270312492,null,20200.5,8.4168749999999992]
[null,5,1191.83,null,null,null,null,5,1023,null,null,null,null,null,null,null,null,null,null,null,27,27,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,27,1191.83,32328.582422375024,13.470242675989594,null,20200.5,8.4168749999999992,null,null,1191.83,32328.582422375024,13.470242675989594,null,20200.5,8.4168749999999992,null,null,1023,27749.041237499998,11.562100515625,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,4579.5411848749982,1.9081421603645827,null,20200.5,8.4168749999999992]
[null,6,1191.83,null,null,null,null,6,1023,null,null,null,null,null,null,null,null,null,null,null,28,28,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,28,1191.83,33520.412422375026,13.966838509322928,null,20200.5,8.4168749999999992,null,null,1191.83,33520.412422375026,13.966838509322928,null,20200.5,8.4168749999999992,null,null,1023,28772.041237499998,11.988350515624999,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,4748.3711848749981,1.9784879936979161,null,20200.5,8.4168749999999992]
[null,7,1191.83,null,null,null,null,7,1023,null,null,null,null,null,null,null,null,null,null,null,29,29,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,29,1191.83,34712.242422375028,14.463434342656262,null,20200.5,8.4168749999999992,null,null,1191.83,34712.242422375028,14.463434342656262,null,20200.5,8.4168749999999992,null,null,1023,29795.041237499998,12.414600515624999,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,4917.201184874998,2.0488338270312494,null,20200.5,8.4168749999999992]
[null,8,1191.83,null,null,null,null,8,1023,null,null,null,null,null,null,null,null,null,null,null,30,30,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,30,1191.83,35904.072422375029,14.960030175989596,null,20200.5,8.4168749999999992,null,null,1191.83,35904.072422375029,14.960030175989596,null,20200.5,8.4168749999999992,null,null,1023,30818.041237499998,12.840850515625,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,5086.031184874998,2.1191796603645825,null,20200.5,8.4168749999999992]
[null,9,1191.83,null,null,null,null,9,1023,null,null,null,null,null,null,null,null,null,null,null,31,31,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,31,1191.83,37095.902422375031,15.45662600932293,null,20200.5,8.4168749999999992,null,null,1191.83,37095.902422375031,15.45662600932293,null,20200.5,8.4168749999999992,null,null,1023,31841.041237499998,13.267100515624998,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,5254.8611848749979,2.1895254936979156,null,20200.5,8.4168749999999992]
[null,10,1191.83,null,null,null,null,10,1023,null,null,null,null,null,null,null,null,null,null,null,32,32,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,32,1191.83,38287.732422375033,15.953221842656264,null,20200.5,8.4168749999999992,null,null,1191.83,38287.732422375033,15.953221842656264,null,20200.5,8.4168749999999992,null,null,1023,32864.041237500001,13.693350515625001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,5423.6911848749978,2.2598713270312492,null,20200.5,8.4168749999999992]
[null,11,1191.83,null,null,null,null,11,1023,null,null,null,null,null,null,null,null,null,null,null,33,33,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,33,1191.83,39479.562422375035,16.449817675989596,null,20200.5,8.4168749999999992,null,null,1191.83,39479.562422375035,16.449817675989596,null,20200.5,8.4168749999999992,null,null,1023,33887.041237500001,14.119600515625001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,5592.5211848749977,2.3302171603645827,null,20200.5,8.4168749999999992]
[null,12,1191.83,null,null,null,null,12,1023,null,null,null,null,null,null,null,null,null,null,null,34,34,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,34,1191.83,40671.392422375036,16.946413509322934,null,20200.5,8.4168749999999992,null,null,1191.83,40671.392422375036,16.946413509322934,null,20200.5,8.4168749999999992,null,null,1023,34910.041237500001,14.545850515625,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,5761.3511848749977,2.4005629936979158,null,20200.5,8.4168749999999992]
[null,13,1191.83,null,null,null,null,13,1023,null,null,null,null,null,null,null,null,null,null,null,35,35,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,35,1191.83,41863.222422375038,17.443009342656264,null,20200.5,8.4168749999999992,null,null,1191.83,41863.222422375038,17.443009342656264,null,20200.5,8.4168749999999992,null,null,1023,35933.041237500001,14.972100515625002,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,5930.1811848749976,2.4709088270312489,null,20200.5,8.4168749999999992]
[null,14,1191.83,null,null,null,null,14,1023,null,null,null,null,null,null,null,null,null,null,null,36,36,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,36,1191.83,{"$f":"IF(AI43>$K$21,0,AK42+AJ43)","v":43055.05242237504},{"$f":"AK43*$E$20/12","v":17.939605175989602},{"$f":"SUM(AL32:AL43)","v":182.49993711187517},{"$f":"IF(AI43>$K$21,0,AN42+AP43)","v":20301.502499999999},8.4168749999999992,{"$f":"SUM(AO32:AO43)","v":101.00250000000001},null,1191.83,{"$f":"IF(AI43>$K$21,0,AS42+AR43)","v":43055.05242237504},17.939605175989602,{"$f":"SUM(AT32:AT43)","v":182.49993711187517},{"$f":"IF(AI43>$K$21,0,AV42+AX43)","v":20301.502499999999},8.4168749999999992,{"$f":"SUM(AW32:AW43)","v":101.00250000000001},null,1023,36956.041237500001,15.398350515624999,{"$f":"SUM(BB32:BB43)","v":156.64770618750001},{"$f":"IF(AI43>$K$21,0,BD42+BF43)","v":0},0,{"$f":"SUM(BE32:BE43)","v":0},null,0,0,0,{"$f":"SUM(BJ32:BJ43)","v":0},{"$f":"IF(AI43>$K$21,0,BL42+BN43)","v":0},0,{"$f":"SUM(BM32:BM43)","v":0},null,168.82999999999993,6099.0111848749975,2.5412546603645825,{"$f":"SUM(BR32:BR43)","v":25.852230924374993},{"$f":"IF(AI43>$K$21,0,BT42+BV43)","v":20301.502499999999},8.4168749999999992,{"$f":"SUM(BU32:BU43)","v":101.00250000000001}]
[null,15,1191.83,null,null,null,null,15,1023,null,null,null,null,null,null,null,null,null,null,null,37,37,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,37,1191.83,{"$f":"IF(AI44>$K$21,0,AK43+AJ44+AM43)","v":44429.382359486917},18.512242649786216,null,20301.502499999999,8.4589593749999992,null,null,1191.83,{"$f":"IF(AI44>$K$21,0,AS43+AR44+AU43)","v":44429.382359486917},18.512242649786216,null,{"$f":"IF(AI44>$K$21,0,AV43)","v":20301.502499999999},8.4589593749999992,null,null,1023,{"$f":"IF(AI44>$K$21,0,BA43+AZ44+BC43)","v":38135.688943687499},15.889870393203125,null,{"$f":"IF(AI44>$K$21,0,BD43)","v":0},0,null,null,0,{"$f":"IF(AI44>$K$21,0,BI43+BH44+BK43)","v":0},0,null,{"$f":"IF(AI44>$K$21,0,BL43)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI44>$K$21,0,BQ43+BP44+BS43)","v":6293.6934157993728},2.622372256583072,null,{"$f":"IF(AI44>$K$21,0,BT43)","v":20301.502499999999},8.4589593749999992]
[null,16,1191.83,null,null,null,null,16,1023,null,null,null,null,null,null,null,null,null,null,null,38,38,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,38,1191.83,{"$f":"AK44+AJ45","v":45621.212359486919},19.00883848311955,null,20301.502499999999,8.4589593749999992,null,null,1191.83,{"$f":"IF(AI45>$K$21,0,AS44+AR45)","v":45621.212359486919},19.00883848311955,null,20301.502499999999,8.4589593749999992,null,null,1023,39158.688943687499,16.316120393203125,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,6462.5234157993727,2.6927180899164056,null,20301.502499999999,8.4589593749999992]
[null,17,1191.83,null,null,null,null,17,1023,null,null,null,null,null,null,null,null,null,null,null,39,39,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,39,1191.83,46813.042359486921,19.505434316452885,null,20301.502499999999,8.4589593749999992,null,null,1191.83,46813.042359486921,19.505434316452885,null,20301.502499999999,8.4589593749999992,null,null,1023,40181.688943687499,16.742370393203124,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,6631.3534157993727,2.7630639232497387,null,20301.502499999999,8.4589593749999992]
[null,18,1191.83,null,null,null,null,18,1023,null,null,null,null,null,null,null,null,null,null,null,40,40,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,40,1191.83,48004.872359486923,20.002030149786219,null,20301.502499999999,8.4589593749999992,null,null,1191.83,48004.872359486923,20.002030149786219,null,20301.502499999999,8.4589593749999992,null,null,1023,41204.688943687499,17.168620393203124,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,6800.1834157993726,2.8334097565830718,null,20301.502499999999,8.4589593749999992]
[null,19,1191.83,null,null,null,null,19,1023,null,null,null,null,null,null,null,null,null,null,null,41,41,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,41,1191.83,49196.702359486924,20.498625983119553,null,20301.502499999999,8.4589593749999992,null,null,1191.83,49196.702359486924,20.498625983119553,null,20301.502499999999,8.4589593749999992,null,null,1023,42227.688943687499,17.594870393203127,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,6969.0134157993725,2.9037555899164054,null,20301.502499999999,8.4589593749999992]
[null,20,1191.83,null,null,null,null,20,1023,null,null,null,null,null,null,null,null,null,null,null,42,42,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,42,1191.83,50388.532359486926,20.995221816452887,null,20301.502499999999,8.4589593749999992,null,null,1191.83,50388.532359486926,20.995221816452887,null,20301.502499999999,8.4589593749999992,null,null,1023,43250.688943687499,18.021120393203123,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,7137.8434157993725,2.9741014232497385,null,20301.502499999999,8.4589593749999992]
[null,21,1191.83,null,"\nATTENTION\n\nLes TAEGF indiqués dans les cellules ''Q21'' et ''R21'' ci-contre ne sont pas les ''TAEG légaux'' qui sont calculés ''prêt par prêt\" et ne prennent en considération que les seules charges rendues obligatoires ce qui exclut donc les primes d'assurances facultatives.\nDe ce fait, entre autres éléments (apport personnel et/ou durées différents) dans sa prétendue fonction de critère de choix/comparaisons d'offres concurrentes, ce critère est très souvent dénué de toute fiablité et pertinence:\n=> C'EST TRES SOUVENT DE LA FOUTAISE\n\nLes TAEGF indiqués dans ces cellules sont les ''TAEG Financiers'' qui - au contraire - sont calculés sur l'ensemble de tous les prêts composant le plan de financement et en intégrant toutes les charges qu'elles soient obligatoires ou facultatives.\n\nAinsi trois des inconvénients du ''TAEG légal'' sont supprimés: \n+ Un seul TAEG pour l'ensemble des crédits  composant le plan de financement .                  \n+ Toutes les charges/dépenses obligatoires et facultatives supportées par l'emrunteur intégrées\n+ Mauvaise répartition éventuelle des frais de dossier, parts sociales et frais de garanties (puisque ''tous prêts confondus'')\n\nCependant subsistent toujours:\n+ L'éventuelle différence d'apport personel qui est un crédit que l'emprunteur se consent à lui même au taux de son épargne\n+ L'éventuelle différence de la durée maximale des prêts inclus dans les plans de financement à comparer.\n\n=> POUR REMEDIER A CES INCONVENIENTS IL CONVIENT DE COMPARER LES COÛTS DU CREDIT CORRIGES ET/OU LA VALEUR TOTALE DU PATRIMOINE ACQUIS AU TERME DE LA DUREE LA PLUS LONGUE.",null,null,21,1023,null,null,null,null,null,null,null,null,null,null,null,43,43,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,43,1191.83,51580.362359486928,21.491817649786217,null,20301.502499999999,8.4589593749999992,null,null,1191.83,51580.362359486928,21.491817649786217,null,20301.502499999999,8.4589593749999992,null,null,1023,44273.688943687499,18.447370393203126,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,7306.6734157993724,3.0444472565830716,null,20301.502499999999,8.4589593749999992]
[null,22,1191.83,null,null,null,null,22,1023,null,null,null,null,null,null,null,null,null,null,null,44,44,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,44,1191.83,52772.192359486929,21.988413483119555,null,20301.502499999999,8.4589593749999992,null,null,1191.83,52772.192359486929,21.988413483119555,null,20301.502499999999,8.4589593749999992,null,null,1023,45296.688943687499,18.873620393203126,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,7475.5034157993723,3.1147930899164051,null,20301.502499999999,8.4589593749999992]
[null,23,1191.83,null,null,null,null,23,1023,null,null,null,null,null,null,null,null,null,null,null,45,45,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,45,1191.83,53964.022359486931,22.485009316452889,null,20301.502499999999,8.4589593749999992,null,null,1191.83,53964.022359486931,22.485009316452889,null,20301.502499999999,8.4589593749999992,null,null,1023,46319.688943687499,19.299870393203125,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,7644.3334157993722,3.1851389232497382,null,20301.502499999999,8.4589593749999992]
[null,24,1191.83,null,null,null,null,24,1023,null,null,null,null,null,null,null,null,null,null,null,46,46,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,46,1191.83,55155.852359486933,22.981605149786223,null,20301.502499999999,8.4589593749999992,null,null,1191.83,55155.852359486933,22.981605149786223,null,20301.502499999999,8.4589593749999992,null,null,1023,47342.688943687499,19.726120393203125,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,7813.1634157993722,3.2554847565830722,null,20301.502499999999,8.4589593749999992]
[null,25,1191.83,null,null,null,null,25,1023,null,null,null,null,null,null,null,null,null,null,null,47,47,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,47,1191.83,56347.682359486935,23.47820098311956,null,20301.502499999999,8.4589593749999992,null,null,1191.83,56347.682359486935,23.47820098311956,null,20301.502499999999,8.4589593749999992,null,null,1023,48365.688943687499,20.152370393203125,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,7981.9934157993721,3.3258305899164053,null,20301.502499999999,8.4589593749999992]
[null,26,1191.83,null,null,null,null,26,1023,null,null,null,null,null,null,null,null,null,null,null,48,48,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,48,1191.83,{"$f":"IF(AI55>$K$21,0,AK54+AJ55)","v":57539.512359486936},{"$f":"AK55*$E$20/12","v":23.974796816452891},{"$f":"SUM(AL44:AL55)","v":254.92223679743464},{"$f":"IF(AI55>$K$21,0,AN54+AP55)","v":20403.010012499999},8.4589593749999992,{"$f":"SUM(AO44:AO55)","v":101.50751250000002},null,1191.83,{"$f":"IF(AI55>$K$21,0,AS54+AR55)","v":57539.512359486936},23.974796816452891,{"$f":"SUM(AT44:AT55)","v":254.92223679743464},{"$f":"IF(AI55>$K$21,0,AV54+AX55)","v":20403.010012499999},8.4589593749999992,{"$f":"SUM(AW44:AW55)","v":101.50751250000002},null,1023,49388.688943687499,20.578620393203124,{"$f":"SUM(BB44:BB55)","v":218.8109447184375},{"$f":"IF(AI55>$K$21,0,BD54+BF55)","v":0},0,{"$f":"SUM(BE44:BE55)","v":0},null,0,0,0,{"$f":"SUM(BJ44:BJ55)","v":0},{"$f":"IF(AI55>$K$21,0,BL54+BN55)","v":0},0,{"$f":"SUM(BM44:BM55)","v":0},null,168.82999999999993,8150.823415799372,3.3961764232497385,{"$f":"SUM(BR44:BR55)","v":36.111292078996868},{"$f":"IF(AI55>$K$21,0,BT54+BV55)","v":20403.010012499999},8.4589593749999992,{"$f":"SUM(BU44:BU55)","v":101.50751250000002}]
[null,27,1191.83,null,null,null,null,27,1023,null,null,null,null,null,null,null,null,null,null,null,49,49,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,49,1191.83,{"$f":"IF(AI56>$K$21,0,AK55+AJ56+AM55)","v":58986.264596284374},24.577610248451823,null,20403.010012499999,8.501254171874999,null,null,1191.83,{"$f":"IF(AI56>$K$21,0,AS55+AR56+AU55)","v":58986.264596284374},24.577610248451823,null,{"$f":"IF(AI56>$K$21,0,AV55)","v":20403.010012499999},8.501254171874999,null,null,1023,{"$f":"IF(AI56>$K$21,0,BA55+AZ56+BC55)","v":50630.499888405939},21.096041620169142,null,{"$f":"IF(AI56>$K$21,0,BD55)","v":0},0,null,null,0,{"$f":"IF(AI56>$K$21,0,BI55+BH56+BK55)","v":0},0,null,{"$f":"IF(AI56>$K$21,0,BL55)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI56>$K$21,0,BQ55+BP56+BS55)","v":8355.7647078783684},3.4815686282826537,null,{"$f":"IF(AI56>$K$21,0,BT55)","v":20403.010012499999},8.501254171874999]
[null,28,1191.83,null,null,null,null,28,1023,null,null,null,null,null,null,null,null,null,null,null,50,50,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,50,1191.83,{"$f":"AK56+AJ57","v":60178.094596284376},25.07420608178516,null,20403.010012499999,8.501254171874999,null,null,1191.83,{"$f":"IF(AI57>$K$21,0,AS56+AR57)","v":60178.094596284376},25.07420608178516,null,20403.010012499999,8.501254171874999,null,null,1023,51653.499888405939,21.522291620169142,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,8524.5947078783684,3.5519144616159868,null,20403.010012499999,8.501254171874999]
[null,29,1191.83,null,null,null,null,29,1023,null,null,null,null,null,null,null,null,null,null,null,51,51,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,51,1191.83,61369.924596284378,25.570801915118491,null,20403.010012499999,8.501254171874999,null,null,1191.83,61369.924596284378,25.570801915118491,null,20403.010012499999,8.501254171874999,null,null,1023,52676.499888405939,21.948541620169141,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,8693.4247078783683,3.6222602949493203,null,20403.010012499999,8.501254171874999]
[null,30,1191.83,null,null,null,null,30,1023,null,null,null,null,null,null,null,null,null,null,null,52,52,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,52,1191.83,62561.75459628438,26.067397748451825,null,20403.010012499999,8.501254171874999,null,null,1191.83,62561.75459628438,26.067397748451825,null,20403.010012499999,8.501254171874999,null,null,1023,53699.499888405939,22.374791620169145,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,8862.2547078783682,3.6926061282826534,null,20403.010012499999,8.501254171874999]
[null,31,1191.83,null,null,null,null,31,1023,null,null,null,null,null,null,null,null,null,null,null,53,53,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,53,1191.83,63753.584596284381,26.563993581785159,null,20403.010012499999,8.501254171874999,null,null,1191.83,63753.584596284381,26.563993581785159,null,20403.010012499999,8.501254171874999,null,null,1023,54722.499888405939,22.801041620169141,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,9031.0847078783681,3.7629519616159866,null,20403.010012499999,8.501254171874999]
[null,32,1191.83,null,null,null,null,32,1023,null,null,null,null,null,null,null,null,null,null,null,54,54,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,54,1191.83,64945.414596284383,27.060589415118496,null,20403.010012499999,8.501254171874999,null,null,1191.83,64945.414596284383,27.060589415118496,null,20403.010012499999,8.501254171874999,null,null,1023,55745.499888405939,23.22729162016914,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,9199.9147078783681,3.8332977949493201,null,20403.010012499999,8.501254171874999]
[null,33,1191.83,null,null,null,null,33,1023,null,null,null,null,null,null,null,null,null,null,null,55,55,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,55,1191.83,66137.244596284378,27.557185248451827,null,20403.010012499999,8.501254171874999,null,null,1191.83,66137.244596284378,27.557185248451827,null,20403.010012499999,8.501254171874999,null,null,1023,56768.499888405939,23.65354162016914,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,9368.744707878368,3.9036436282826532,null,20403.010012499999,8.501254171874999]
[null,34,1191.83,null,null,null,null,34,1023,null,null,null,null,null,null,null,null,null,null,null,56,56,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,56,1191.83,67329.074596284379,28.053781081785161,null,20403.010012499999,8.501254171874999,null,null,1191.83,67329.074596284379,28.053781081785161,null,20403.010012499999,8.501254171874999,null,null,1023,57791.499888405939,24.079791620169143,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,9537.5747078783679,3.9739894616159863,null,20403.010012499999,8.501254171874999]
[null,35,1191.83,null,null,null,null,35,1023,null,null,null,null,null,null,null,null,null,null,null,57,57,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,57,1191.83,68520.904596284381,28.550376915118491,null,20403.010012499999,8.501254171874999,null,null,1191.83,68520.904596284381,28.550376915118491,null,20403.010012499999,8.501254171874999,null,null,1023,58814.499888405939,24.506041620169142,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,9706.4047078783678,4.0443352949493203,null,20403.010012499999,8.501254171874999]
[null,36,1191.83,null,null,null,null,36,1023,null,null,null,null,null,null,null,null,null,null,null,58,58,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,58,1191.83,69712.734596284383,29.046972748451825,null,20403.010012499999,8.501254171874999,null,null,1191.83,69712.734596284383,29.046972748451825,null,20403.010012499999,8.501254171874999,null,null,1023,59837.499888405939,24.932291620169142,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,9875.2347078783678,4.1146811282826539,null,20403.010012499999,8.501254171874999]
[null,37,1191.83,null,null,null,null,37,1023,null,null,null,null,null,null,null,null,null,null,null,59,59,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,59,1191.83,70904.564596284385,29.543568581785163,null,20403.010012499999,8.501254171874999,null,null,1191.83,70904.564596284385,29.543568581785163,null,20403.010012499999,8.501254171874999,null,null,1023,60860.499888405939,25.358541620169145,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,10044.064707878368,4.1850269616159865,null,20403.010012499999,8.501254171874999]
[null,38,1191.83,null,null,null,null,38,1023,null,null,null,null,null,null,null,null,null,null,null,60,60,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,60,1191.83,{"$f":"IF(AI67>$K$21,0,AK66+AJ67)","v":72096.394596284386},{"$f":"AK67*$E$20/12","v":30.040164415118497},{"$f":"SUM(AL56:AL67)","v":327.7066479814219},{"$f":"IF(AI67>$K$21,0,AN66+AP67)","v":20505.025062562498},{"$f":"IF(AI67>$K$21,0,AN66*$E$20/12)","v":8.501254171874999},{"$f":"SUM(AO56:AO67)","v":102.01505006250001},null,1191.83,{"$f":"IF(AI67>$K$21,0,AS66+AR67)","v":72096.394596284386},30.040164415118497,{"$f":"SUM(AT56:AT67)","v":327.7066479814219},{"$f":"IF(AI67>$K$21,0,AV66+AX67)","v":20505.025062562498},8.501254171874999,{"$f":"SUM(AW56:AW67)","v":102.01505006250001},null,1023,61883.499888405939,25.784791620169141,{"$f":"SUM(BB56:BB67)","v":281.28499944202974},{"$f":"IF(AI67>$K$21,0,BD66+BF67)","v":0},0,{"$f":"SUM(BE56:BE67)","v":0},null,0,0,0,{"$f":"SUM(BJ56:BJ67)","v":0},{"$f":"IF(AI67>$K$21,0,BL66+BN67)","v":0},0,{"$f":"SUM(BM56:BM67)","v":0},null,168.82999999999993,10212.894707878368,4.2553727949493201,{"$f":"SUM(BR56:BR67)","v":46.421648539391839},{"$f":"IF(AI67>$K$21,0,BT66+BV67)","v":20505.025062562498},8.501254171874999,{"$f":"SUM(BU56:BU67)","v":102.01505006250001}]
[null,39,1191.83,null,null,null,null,39,1023,null,null,null,null,null,null,null,null,null,null,null,61,61,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,61,1191.83,{"$f":"IF(AI68>$K$21,0,AK67+AJ68+AM67)","v":73615.931244265812},30.673304685110754,null,20505.025062562498,8.5437604427343743,null,null,1191.83,{"$f":"IF(AI68>$K$21,0,AS67+AR68+AU67)","v":73615.931244265812},30.673304685110754,null,{"$f":"IF(AI68>$K$21,0,AV67)","v":20505.025062562498},8.5437604427343743,null,null,1023,{"$f":"IF(AI68>$K$21,0,BA67+AZ68+BC67)","v":63187.784887847971},26.32824370326999,null,{"$f":"IF(AI68>$K$21,0,BD67)","v":0},0,null,null,0,{"$f":"IF(AI68>$K$21,0,BI67+BH68+BK67)","v":0},0,null,{"$f":"IF(AI68>$K$21,0,BL67)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI68>$K$21,0,BQ67+BP68+BS67)","v":10428.146356417759},4.3450609818407333,null,{"$f":"IF(AI68>$K$21,0,BT67)","v":20505.025062562498},8.5437604427343743]
[null,40,1191.83,null,null,null,null,40,1023,null,null,null,null,null,null,null,null,null,null,null,62,62,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,62,1191.83,{"$f":"AK68+AJ69","v":74807.761244265814},31.169900518444091,null,20505.025062562498,8.5437604427343743,null,null,1191.83,{"$f":"IF(AI69>$K$21,0,AS68+AR69)","v":74807.761244265814},31.169900518444091,null,20505.025062562498,8.5437604427343743,null,null,1023,64210.784887847971,26.754493703269986,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,10596.976356417759,4.4154068151740669,null,20505.025062562498,8.5437604427343743]
[null,41,1191.83,null,null,null,null,41,1023,null,null,null,null,null,null,null,null,null,null,null,63,63,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,63,1191.83,75999.591244265815,31.666496351777425,null,20505.025062562498,8.5437604427343743,null,null,1191.83,75999.591244265815,31.666496351777425,null,20505.025062562498,8.5437604427343743,null,null,1023,65233.784887847971,27.180743703269986,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,10765.806356417759,4.4857526485073995,null,20505.025062562498,8.5437604427343743]
[null,42,1191.83,null,null,null,null,42,1023,null,null,null,null,null,null,null,null,null,null,null,64,64,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,64,1191.83,77191.421244265817,32.163092185110756,null,20505.025062562498,8.5437604427343743,null,null,1191.83,77191.421244265817,32.163092185110756,null,20505.025062562498,8.5437604427343743,null,null,1023,66256.784887847971,27.606993703269989,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,10934.636356417759,4.5560984818407331,null,20505.025062562498,8.5437604427343743]
[null,43,1191.83,null,null,null,null,43,1023,null,null,null,null,null,null,null,null,null,null,null,65,65,{"$f":"C94","v":1191.83},null,{"$f":"-W72","v":-1191.83},null,null,null,{"$f":"I94","v":1023},null,{"$f":"-AC72","v":-1023},null,null,null,65,1191.83,78383.251244265819,{"$f":"AK72*$E$20/12","v":32.659688018444093},null,20505.025062562498,8.5437604427343743,null,null,{"$f":"W72","v":1191.83},78383.251244265819,{"$f":"AS72*$E$20/12","v":32.659688018444093},null,20505.025062562498,8.5437604427343743,null,null,{"$f":"AC72","v":1023},67279.784887847971,{"$f":"BA72*$E$20/12","v":28.033243703269989},null,0,0,null,null,{"$f":"AJ72-W72","v":0},0,{"$f":"BI72*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ72-AC72","v":168.82999999999993},11103.466356417759,{"$f":"BQ72*$E$20/12","v":4.6264443151740666},null,20505.025062562498,8.5437604427343743]
[null,44,1191.83,null,null,null,null,44,1023,null,null,null,null,null,null,null,null,null,null,null,66,66,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,66,{"$f":"IF(AI73>$K$21,0,IF(AC73>W73,AC73,W73))","v":1191.83},79575.081244265821,33.156283851777424,null,{"$f":"IF(AI73>$K$21,0,AN72)","v":20505.025062562498},8.5437604427343743,null,null,1191.83,79575.081244265821,33.156283851777424,null,20505.025062562498,8.5437604427343743,null,null,1023,68302.784887847971,28.459493703269988,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,11272.296356417759,4.6967901485073993,null,20505.025062562498,{"$f":"IF(AI73>$K$21,0,BT72*$E$20/12)","v":8.5437604427343743}]
[null,45,1191.83,null,null,null,null,45,1023,null,null,null,null,null,null,null,null,null,null,null,67,67,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,67,1191.83,80766.911244265822,33.652879685110761,null,20505.025062562498,8.5437604427343743,null,null,1191.83,80766.911244265822,33.652879685110761,null,20505.025062562498,8.5437604427343743,null,null,1023,69325.784887847971,28.885743703269991,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,11441.126356417759,4.7671359818407328,null,20505.025062562498,8.5437604427343743]
[null,46,1191.83,null,null,null,null,46,1023,null,null,null,null,null,null,null,null,null,null,null,68,68,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,68,1191.83,81958.741244265824,34.149475518444092,null,20505.025062562498,8.5437604427343743,null,null,1191.83,81958.741244265824,34.149475518444092,null,20505.025062562498,8.5437604427343743,null,null,1023,70348.784887847971,29.311993703269987,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,11609.956356417759,4.8374818151740664,null,20505.025062562498,8.5437604427343743]
[null,47,1191.83,null,null,null,null,47,1023,null,null,null,null,null,null,null,null,null,null,null,69,69,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,69,1191.83,83150.571244265826,34.646071351777429,null,20505.025062562498,8.5437604427343743,null,null,1191.83,83150.571244265826,34.646071351777429,null,20505.025062562498,8.5437604427343743,null,null,1023,71371.784887847971,29.738243703269987,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,11778.786356417759,4.9078276485073991,null,20505.025062562498,8.5437604427343743]
[null,48,1191.83,null,null,null,null,48,1023,null,null,null,null,null,null,null,null,null,null,null,70,70,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,70,1191.83,84342.401244265828,35.14266718511076,null,20505.025062562498,8.5437604427343743,null,null,1191.83,84342.401244265828,35.14266718511076,null,20505.025062562498,8.5437604427343743,null,null,1023,72394.784887847971,30.164493703269986,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,11947.616356417759,4.9781734818407326,null,20505.025062562498,8.5437604427343743]
[null,49,1191.83,null,null,null,null,49,1023,null,null,null,null,null,null,null,null,null,null,null,71,71,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,71,1191.83,85534.231244265829,35.639263018444097,null,20505.025062562498,8.5437604427343743,null,null,1191.83,85534.231244265829,35.639263018444097,null,20505.025062562498,8.5437604427343743,null,null,1023,73417.784887847971,30.59074370326999,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,12116.446356417759,5.0485193151740662,null,20505.025062562498,8.5437604427343743]
[null,50,1191.83,null,null,null,null,50,1023,null,null,null,null,null,null,null,null,null,null,null,72,72,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,72,1191.83,{"$f":"IF(AI79>$K$21,0,AK78+AJ79)","v":86726.061244265831},36.135858851777435,{"$f":"SUM(AL68:AL79)","v":400.85498122132918},{"$f":"IF(AI79>$K$21,0,AN78+AP79)","v":20607.550187875309},8.5437604427343743,{"$f":"SUM(AO68:AO79)","v":102.52512531281246},null,1191.83,{"$f":"IF(AI79>$K$21,0,AS78+AR79)","v":86726.061244265831},36.135858851777435,{"$f":"SUM(AT68:AT79)","v":400.85498122132918},{"$f":"IF(AI79>$K$21,0,AV78+AX79)","v":20607.550187875309},8.5437604427343743,{"$f":"SUM(AW68:AW79)","v":102.52512531281246},null,1023,74440.784887847971,31.016993703269989,{"$f":"SUM(BB68:BB79)","v":344.07142443923988},{"$f":"IF(AI79>$K$21,0,BD78+BF79)","v":0},0,{"$f":"SUM(BE68:BE79)","v":0},null,0,0,0,{"$f":"SUM(BJ68:BJ79)","v":0},{"$f":"IF(AI79>$K$21,0,BL78+BN79)","v":0},0,{"$f":"SUM(BM68:BM79)","v":0},null,168.82999999999993,12285.276356417759,5.1188651485073997,{"$f":"SUM(BR68:BR79)","v":56.783556782088795},{"$f":"IF(AI79>$K$21,0,BT78+BV79)","v":20607.550187875309},8.5437604427343743,{"$f":"SUM(BU68:BU79)","v":102.52512531281246}]
[null,51,1191.83,null,null,null,null,51,1023,null,null,null,null,null,null,null,null,null,null,null,73,73,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,73,1191.83,{"$f":"IF(AI80>$K$21,0,AK79+AJ80+AM79)","v":88318.746225487164},36.799477593952986,null,20607.550187875309,8.5864792449480465,null,null,1191.83,{"$f":"IF(AI80>$K$21,0,AS79+AR80+AU79)","v":88318.746225487164},36.799477593952986,null,{"$f":"IF(AI80>$K$21,0,AV79)","v":20607.550187875309},8.5864792449480465,null,null,1023,{"$f":"IF(AI80>$K$21,0,BA79+AZ80+BC79)","v":75807.856312287215},31.586606796786342,null,{"$f":"IF(AI80>$K$21,0,BD79)","v":0},0,null,null,0,{"$f":"IF(AI80>$K$21,0,BI79+BH80+BK79)","v":0},0,null,{"$f":"IF(AI80>$K$21,0,BL79)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI80>$K$21,0,BQ79+BP80+BS79)","v":12510.889913199848},5.2128707971666035,null,{"$f":"IF(AI80>$K$21,0,BT79)","v":20607.550187875309},8.5864792449480465]
[null,52,1191.83,null,null,null,null,52,1023,null,null,null,null,null,null,null,null,null,null,null,74,74,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,74,1191.83,{"$f":"AK80+AJ81","v":89510.576225487166},37.296073427286323,null,20607.550187875309,8.5864792449480465,null,null,1191.83,{"$f":"IF(AI81>$K$21,0,AS80+AR81)","v":89510.576225487166},37.296073427286323,null,20607.550187875309,8.5864792449480465,null,null,1023,76830.856312287215,32.012856796786345,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,12679.719913199848,5.2832166304999371,null,20607.550187875309,8.5864792449480465]
[null,53,1191.83,null,null,null,null,53,1023,null,null,null,null,null,null,null,null,null,null,null,75,75,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,75,1191.83,90702.406225487168,37.792669260619654,null,20607.550187875309,8.5864792449480465,null,null,1191.83,90702.406225487168,37.792669260619654,null,20607.550187875309,8.5864792449480465,null,null,1023,77853.856312287215,32.439106796786341,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,12848.549913199848,5.3535624638332697,null,20607.550187875309,8.5864792449480465]
[null,54,1191.83,null,null,null,null,54,1023,null,null,null,null,null,null,null,null,null,null,null,76,76,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,76,1191.83,91894.23622548717,38.289265093952984,null,20607.550187875309,8.5864792449480465,null,null,1191.83,91894.23622548717,38.289265093952984,null,20607.550187875309,8.5864792449480465,null,null,1023,78876.856312287215,32.865356796786337,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,13017.379913199848,5.4239082971666024,null,20607.550187875309,8.5864792449480465]
[null,55,1191.83,null,null,null,null,55,1023,null,null,null,null,null,null,null,null,null,null,null,77,77,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,77,1191.83,93086.066225487171,38.785860927286322,null,20607.550187875309,8.5864792449480465,null,null,1191.83,93086.066225487171,38.785860927286322,null,20607.550187875309,8.5864792449480465,null,null,1023,79899.856312287215,33.29160679678634,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,13186.209913199848,5.4942541304999368,null,20607.550187875309,8.5864792449480465]
[null,56,1191.83,null,null,null,null,56,1023,null,null,null,null,null,null,null,null,null,null,null,78,78,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,78,1191.83,94277.896225487173,39.28245676061966,null,20607.550187875309,8.5864792449480465,null,null,1191.83,94277.896225487173,39.28245676061966,null,20607.550187875309,8.5864792449480465,null,null,1023,80922.856312287215,33.717856796786343,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,13355.039913199847,5.5645999638332704,null,20607.550187875309,8.5864792449480465]
[null,57,1191.83,null,null,null,null,57,1023,null,null,null,null,null,null,null,null,null,null,null,79,79,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,79,1191.83,95469.726225487175,39.77905259395299,null,20607.550187875309,8.5864792449480465,null,null,1191.83,95469.726225487175,39.77905259395299,null,20607.550187875309,8.5864792449480465,null,null,1023,81945.856312287215,34.144106796786339,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,13523.869913199847,5.6349457971666039,null,20607.550187875309,8.5864792449480465]
[null,58,1191.83,null,null,null,null,58,1023,null,null,null,null,null,null,null,null,null,null,null,80,80,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,80,1191.83,96661.556225487177,40.27564842728632,null,20607.550187875309,8.5864792449480465,null,null,1191.83,96661.556225487177,40.27564842728632,null,20607.550187875309,8.5864792449480465,null,null,1023,82968.856312287215,34.570356796786342,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,13692.699913199847,5.7052916304999366,null,20607.550187875309,8.5864792449480465]
[null,59,1191.83,null,null,null,null,59,1023,null,null,null,null,null,null,null,null,null,null,null,81,81,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,81,1191.83,97853.386225487178,40.772244260619658,null,20607.550187875309,8.5864792449480465,null,null,1191.83,97853.386225487178,40.772244260619658,null,20607.550187875309,8.5864792449480465,null,null,1023,83991.856312287215,34.996606796786338,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,13861.529913199847,5.7756374638332701,null,20607.550187875309,8.5864792449480465]
[null,60,1191.83,null,null,null,null,60,1023,null,null,null,null,null,null,null,null,null,null,null,82,82,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,82,1191.83,99045.21622548718,41.268840093952996,null,20607.550187875309,8.5864792449480465,null,null,1191.83,99045.21622548718,41.268840093952996,null,20607.550187875309,8.5864792449480465,null,null,1023,85014.856312287215,35.422856796786341,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,14030.359913199847,5.8459832971666037,null,20607.550187875309,8.5864792449480465]
[null,61,1191.83,null,null,null,null,61,1023,null,null,null,null,null,null,null,null,null,null,null,83,83,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,83,1191.83,100237.04622548718,41.765435927286326,null,20607.550187875309,8.5864792449480465,null,null,1191.83,100237.04622548718,41.765435927286326,null,20607.550187875309,8.5864792449480465,null,null,1023,86037.856312287215,35.849106796786337,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,14199.189913199847,5.9163291304999364,null,20607.550187875309,8.5864792449480465]
[null,62,1191.83,null,null,null,null,62,1023,null,null,null,null,null,null,null,null,null,null,null,84,84,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,84,1191.83,{"$f":"IF(AI91>$K$21,0,AK90+AJ91)","v":101428.87622548718},42.262031760619656,{"$f":"SUM(AL80:AL91)","v":474.36905612743584},{"$f":"IF(AI91>$K$21,0,AN90+AP91)","v":20710.587938814686},8.5864792449480465,{"$f":"SUM(AO80:AO91)","v":103.03775093937658},null,1191.83,{"$f":"IF(AI91>$K$21,0,AS90+AR91)","v":101428.87622548718},42.262031760619656,{"$f":"SUM(AT80:AT91)","v":474.36905612743584},{"$f":"IF(AI91>$K$21,0,AV90+AX91)","v":20710.587938814686},8.5864792449480465,{"$f":"SUM(AW80:AW91)","v":103.03775093937658},null,1023,87060.856312287215,36.27535679678634,{"$f":"SUM(BB80:BB91)","v":407.17178156143609},{"$f":"IF(AI91>$K$21,0,BD90+BF91)","v":0},0,{"$f":"SUM(BE80:BE91)","v":0},null,0,0,0,{"$f":"SUM(BJ80:BJ91)","v":0},{"$f":"IF(AI91>$K$21,0,BL90+BN91)","v":0},0,{"$f":"SUM(BM80:BM91)","v":0},null,168.82999999999993,14368.019913199847,5.9866749638332699,{"$f":"SUM(BR80:BR91)","v":67.197274565999237},{"$f":"IF(AI91>$K$21,0,BT90+BV91)","v":20710.587938814686},8.5864792449480465,{"$f":"SUM(BU80:BU91)","v":103.03775093937658}]
[null,63,1191.83,null,null,null,null,63,1023,null,null,null,null,null,null,null,null,null,null,null,85,85,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,85,1191.83,{"$f":"IF(AI92>$K$21,0,AK91+AJ92+AM91)","v":103095.07528161463},42.956281367339422,null,20710.587938814686,8.6294116411727853,null,null,1191.83,{"$f":"IF(AI92>$K$21,0,AS91+AR92+AU91)","v":103095.07528161463},42.956281367339422,null,{"$f":"IF(AI92>$K$21,0,AV91)","v":20710.587938814686},8.6294116411727853,null,null,1023,{"$f":"IF(AI92>$K$21,0,BA91+AZ92+BC91)","v":88491.028093848654},36.871261705770273,null,{"$f":"IF(AI92>$K$21,0,BD91)","v":0},0,null,null,0,{"$f":"IF(AI92>$K$21,0,BI91+BH92+BK91)","v":0},0,null,{"$f":"IF(AI92>$K$21,0,BL91)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI92>$K$21,0,BQ91+BP92+BS91)","v":14604.047187765846},6.0850196615691026,null,{"$f":"IF(AI92>$K$21,0,BT91)","v":20710.587938814686},8.6294116411727853]
[null,64,1191.83,null,null,null,null,64,1023,null,null,null,null,null,null,null,null,null,null,null,86,86,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,86,1191.83,{"$f":"AK92+AJ93","v":104286.90528161463},43.452877200672759,null,20710.587938814686,8.6294116411727853,null,null,1191.83,{"$f":"IF(AI93>$K$21,0,AS92+AR93)","v":104286.90528161463},43.452877200672759,null,20710.587938814686,8.6294116411727853,null,null,1023,89514.028093848654,37.297511705770269,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,14772.877187765846,6.1553654949024361,null,20710.587938814686,8.6294116411727853]
[null,65,1191.83,null,null,null,null,65,1023,null,null,null,null,null,null,null,null,null,null,null,87,87,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,87,1191.83,105478.73528161463,43.949473034006097,null,20710.587938814686,8.6294116411727853,null,null,1191.83,105478.73528161463,43.949473034006097,null,20710.587938814686,8.6294116411727853,null,null,1023,90537.028093848654,37.723761705770272,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,14941.707187765845,6.2257113282357688,null,20710.587938814686,8.6294116411727853]
[null,66,1191.83,null,null,null,null,66,1023,null,null,null,null,null,null,null,null,null,null,null,88,88,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,88,1191.83,106670.56528161463,44.446068867339427,null,20710.587938814686,8.6294116411727853,null,null,1191.83,106670.56528161463,44.446068867339427,null,20710.587938814686,{"$f":"IF(AI95>$K$21,0,AV94*$E$20/12)","v":8.6294116411727853},null,null,1023,{"$f":"IF(AI95>$K$21,0,BA94+AZ95)","v":91560.028093848654},38.150011705770275,null,0,{"$f":"IF(AI95>$K$21,0,BD94*$E$20/12)","v":0},null,null,0,{"$f":"IF(V95>$K$21,0,BI94+BH95)","v":0},0,null,0,{"$f":"IF(AI95>$K$21,0,BL94*$E$20/12)","v":0},null,null,168.82999999999993,{"$f":"IF(AI95>$K$21,0,BQ94+BP95)","v":15110.537187765845},6.2960571615691023,null,20710.587938814686,8.6294116411727853]
[null,67,{"$f":"IF(B96>$I$21,0,IF(AND(D96<>C95,D96<>0),D96,C95))","v":1191.83},null,null,null,null,67,{"$f":"IF(H96>$J$21,0,IF(AND(J96<>I95,J96<>0),J96,I95))","v":1023},null,null,null,null,null,null,null,null,null,null,null,89,89,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,89,1191.83,107862.39528161463,44.942664700672765,null,20710.587938814686,8.6294116411727853,null,null,1191.83,107862.39528161463,44.942664700672765,null,20710.587938814686,8.6294116411727853,null,null,1023,92583.028093848654,38.576261705770271,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,15279.367187765845,6.3664029949024359,null,20710.587938814686,8.6294116411727853]
[null,68,1191.83,null,null,null,null,68,1023,null,null,null,null,null,null,null,null,null,null,null,90,90,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,90,1191.83,109054.22528161464,45.439260534006102,null,20710.587938814686,8.6294116411727853,null,null,1191.83,109054.22528161464,45.439260534006102,null,20710.587938814686,8.6294116411727853,null,null,1023,93606.028093848654,39.002511705770274,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,15448.197187765845,6.4367488282357685,null,20710.587938814686,8.6294116411727853]
[null,69,1191.83,null,null,null,null,69,1023,null,null,null,null,null,null,null,null,null,null,null,91,91,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,91,1191.83,110246.05528161464,45.935856367339433,null,20710.587938814686,8.6294116411727853,null,null,1191.83,110246.05528161464,45.935856367339433,null,20710.587938814686,8.6294116411727853,null,null,1023,94629.028093848654,39.428761705770278,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,15617.027187765845,6.5070946615691021,null,20710.587938814686,8.6294116411727853]
[null,70,1191.83,null,"\nATTENTION\nCet applicatif suppose que la totalité des fonds soit mise à disposition en une seule fois.\nAvec un investissement de type\"VEFA\" qui génère plusieurs déblocages de fonds successifs en fonction de l'avancement des travaux les résultats obtenus en valeurs absolues ne seront donc pax exacts.\nMais, s'agissant de comparer deux offres concurrentes, en valeurs relatives, l'orientation préconisée dudit résultat restera toujours fiable et pertinente.\n\n\n\n",null,null,70,1023,null,null,null,null,null,null,null,null,null,null,null,92,92,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,92,1191.83,111437.88528161464,46.43245220067277,null,20710.587938814686,8.6294116411727853,null,null,1191.83,111437.88528161464,46.43245220067277,null,20710.587938814686,8.6294116411727853,null,null,1023,95652.028093848654,39.855011705770274,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,15785.857187765845,6.5774404949024357,null,20710.587938814686,8.6294116411727853]
[null,71,1191.83,null,null,null,null,71,1023,null,null,null,null,null,null,null,null,null,null,null,93,93,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,93,1191.83,112629.71528161464,46.929048034006108,null,20710.587938814686,8.6294116411727853,null,null,1191.83,112629.71528161464,46.929048034006108,null,20710.587938814686,8.6294116411727853,null,null,1023,96675.028093848654,40.28126170577027,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,15954.687187765845,6.6477863282357683,null,20710.587938814686,8.6294116411727853]
[null,72,1191.83,null,null,null,null,72,1023,null,null,null,null,null,null,null,null,null,null,null,94,94,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,94,1191.83,113821.54528161464,47.425643867339431,null,20710.587938814686,8.6294116411727853,null,null,1191.83,113821.54528161464,47.425643867339431,null,20710.587938814686,8.6294116411727853,null,null,1023,97698.028093848654,40.707511705770273,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,16123.517187765845,6.7181321615691019,null,20710.587938814686,8.6294116411727853]
[null,73,1191.83,null,null,null,null,73,1023,null,null,null,null,null,null,null,null,null,null,null,95,95,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,95,1191.83,115013.37528161464,47.922239700672769,null,20710.587938814686,8.6294116411727853,null,null,1191.83,115013.37528161464,47.922239700672769,null,20710.587938814686,8.6294116411727853,null,null,1023,98721.028093848654,41.133761705770276,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,16292.347187765845,6.7884779949024354,null,20710.587938814686,8.6294116411727853]
[null,74,1191.83,null,null,null,null,74,1023,null,null,null,null,null,null,null,null,null,null,null,96,96,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,96,1191.83,{"$f":"IF(AI103>$K$21,0,AK102+AJ103)","v":116205.20528161465},48.418835534006099,{"$f":"SUM(AL92:AL103)","v":548.25070140807316},{"$f":"IF(AI103>$K$21,0,AN102+AP103)","v":20814.140878508759},8.6294116411727853,{"$f":"SUM(AO92:AO103)","v":103.5529396940734},null,1191.83,{"$f":"IF(AI103>$K$21,0,AS102+AR103)","v":116205.20528161465},48.418835534006099,{"$f":"SUM(AT92:AT103)","v":548.25070140807316},{"$f":"IF(AI103>$K$21,0,AV102+AX103)","v":20814.140878508759},8.6294116411727853,{"$f":"SUM(AW92:AW103)","v":103.5529396940734},null,1023,99744.028093848654,41.560011705770272,{"$f":"SUM(BB92:BB103)","v":470.58764046924324},{"$f":"IF(AI103>$K$21,0,BD102+BF103)","v":0},0,{"$f":"SUM(BE92:BE103)","v":0},null,0,0,0,{"$f":"SUM(BJ92:BJ103)","v":0},{"$f":"IF(AI103>$K$21,0,BL102+BN103)","v":0},0,{"$f":"SUM(BM92:BM103)","v":0},null,168.82999999999993,16461.177187765847,6.8588238282357699,{"$f":"SUM(BR92:BR103)","v":77.663060938829233},{"$f":"IF(AI103>$K$21,0,BT102+BV103)","v":20814.140878508759},8.6294116411727853,{"$f":"SUM(BU92:BU103)","v":103.5529396940734}]
[null,75,1191.83,null,null,null,null,75,1023,null,null,null,null,null,null,null,null,null,null,null,97,97,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,97,1191.83,{"$f":"IF(AI104>$K$21,0,AK103+AJ104+AM103)","v":117945.28598302272},49.143869159592803,null,20814.140878508759,8.6725586993786496,null,null,1191.83,{"$f":"IF(AI104>$K$21,0,AS103+AR104+AU103)","v":117945.28598302272},49.143869159592803,null,{"$f":"IF(AI104>$K$21,0,AV103)","v":20814.140878508759},8.6725586993786496,null,null,1023,{"$f":"IF(AI104>$K$21,0,BA103+AZ104+BC103)","v":101237.61573431789},42.182339889299122,null,{"$f":"IF(AI104>$K$21,0,BD103)","v":0},0,null,null,0,{"$f":"IF(AI104>$K$21,0,BI103+BH104+BK103)","v":0},0,null,{"$f":"IF(AI104>$K$21,0,BL103)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI104>$K$21,0,BQ103+BP104+BS103)","v":16707.670248704679},6.9615292702936165,null,{"$f":"IF(AI104>$K$21,0,BT103)","v":20814.140878508759},8.6725586993786496]
[null,76,1191.83,null,null,null,null,76,1023,null,null,null,null,null,null,null,null,null,null,null,98,98,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,98,1191.83,{"$f":"AK104+AJ105","v":119137.11598302273},49.640464992926134,null,20814.140878508759,8.6725586993786496,null,null,1191.83,{"$f":"IF(AI105>$K$21,0,AS104+AR105)","v":119137.11598302273},49.640464992926134,null,20814.140878508759,8.6725586993786496,null,null,1023,102260.61573431789,42.608589889299125,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,16876.50024870468,7.0318751036269509,null,20814.140878508759,8.6725586993786496]
[null,77,1191.83,null,null,null,null,77,1023,null,null,null,null,null,null,null,null,null,null,null,99,99,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,99,1191.83,120328.94598302273,50.137060826259471,null,20814.140878508759,8.6725586993786496,null,null,1191.83,120328.94598302273,50.137060826259471,null,20814.140878508759,8.6725586993786496,null,null,1023,103283.61573431789,43.034839889299121,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,17045.330248704682,7.1022209369602836,null,20814.140878508759,8.6725586993786496]
[null,78,1191.83,null,null,null,null,78,1023,null,null,null,null,null,null,null,null,null,null,null,100,100,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,100,1191.83,121520.77598302273,50.633656659592809,null,20814.140878508759,8.6725586993786496,null,null,1191.83,121520.77598302273,50.633656659592809,null,20814.140878508759,8.6725586993786496,null,null,1023,104306.61573431789,43.461089889299124,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,17214.160248704684,7.172566770293618,null,20814.140878508759,8.6725586993786496]
[null,79,1191.83,null,null,null,null,79,1023,null,null,null,null,null,null,null,null,null,null,null,101,101,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,101,1191.83,122712.60598302273,51.130252492926139,null,20814.140878508759,8.6725586993786496,null,null,1191.83,122712.60598302273,51.130252492926139,null,20814.140878508759,8.6725586993786496,null,null,1023,105329.61573431789,43.88733988929912,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,17382.990248704686,7.2429126036269524,null,20814.140878508759,8.6725586993786496]
[null,80,1191.83,null,null,null,null,80,1023,null,null,null,null,null,null,null,null,null,null,null,102,102,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,102,1191.83,123904.43598302273,51.626848326259477,null,20814.140878508759,8.6725586993786496,null,null,1191.83,123904.43598302273,51.626848326259477,null,20814.140878508759,8.6725586993786496,null,null,1023,106352.61573431789,44.313589889299124,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,17551.820248704687,7.313258436960286,null,20814.140878508759,8.6725586993786496]
[null,81,1191.83,null,null,null,null,81,1023,null,null,null,null,null,null,null,null,null,null,null,103,103,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,103,1191.83,125096.26598302273,52.1234441595928,null,20814.140878508759,8.6725586993786496,null,null,1191.83,125096.26598302273,52.1234441595928,null,20814.140878508759,8.6725586993786496,null,null,1023,107375.61573431789,44.739839889299127,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,17720.650248704689,7.3836042702936204,null,20814.140878508759,8.6725586993786496]
[null,82,1191.83,null,null,null,null,82,1023,null,null,null,null,null,null,null,null,null,null,null,104,104,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,104,1191.83,126288.09598302274,52.620039992926138,null,20814.140878508759,8.6725586993786496,null,null,1191.83,126288.09598302274,52.620039992926138,null,20814.140878508759,8.6725586993786496,null,null,1023,108398.61573431789,45.166089889299123,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,17889.480248704691,7.4539501036269549,null,20814.140878508759,8.6725586993786496]
[null,83,1191.83,null,null,null,null,83,1023,null,null,null,null,null,null,null,null,null,null,null,105,105,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,105,1191.83,127479.92598302274,53.116635826259476,null,20814.140878508759,8.6725586993786496,null,null,1191.83,127479.92598302274,53.116635826259476,null,20814.140878508759,8.6725586993786496,null,null,1023,109421.61573431789,45.592339889299126,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,18058.310248704693,7.5242959369602893,null,20814.140878508759,8.6725586993786496]
[null,84,1191.83,null,"\nATTENTION\n\nSi vous avez plus de deux offres de prêts à comparer, à chaque simulation il suffit de conserver la plus intéressante et de remplacer celle qui est la plus chère par une nouvelle à comparer….et ainsi de suite.\nIn fine vous obtiendrez le plan de financement financièrement le plus intéressant.",null,null,84,1023,null,null,null,null,null,null,null,null,null,null,null,106,106,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,106,1191.83,128671.75598302274,53.613231659592806,null,20814.140878508759,8.6725586993786496,null,null,1191.83,128671.75598302274,53.613231659592806,null,20814.140878508759,8.6725586993786496,null,null,1023,110444.61573431789,46.018589889299129,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,18227.140248704694,7.5946417702936229,null,20814.140878508759,8.6725586993786496]
[null,85,1191.83,null,null,null,null,85,1023,null,null,null,null,null,null,null,null,null,null,null,107,107,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,107,1191.83,129863.58598302274,54.109827492926144,null,20814.140878508759,8.6725586993786496,null,null,1191.83,129863.58598302274,54.109827492926144,null,20814.140878508759,8.6725586993786496,null,null,1023,111467.61573431789,46.444839889299125,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,18395.970248704696,7.6649876036269573,null,20814.140878508759,8.6725586993786496]
[null,86,1191.83,null,null,null,null,86,1023,null,null,null,null,null,null,null,null,null,null,null,108,108,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,108,1191.83,{"$f":"IF(AI115>$K$21,0,AK114+AJ115)","v":131055.41598302274},54.606423326259481,{"$f":"SUM(AL104:AL115)","v":622.50175491511368},{"$f":"IF(AI115>$K$21,0,AN114+AP115)","v":20918.211582901302},8.6725586993786496,{"$f":"SUM(AO104:AO115)","v":104.07070439254382},null,1191.83,{"$f":"IF(AI115>$K$21,0,AS114+AR115)","v":131055.41598302274},54.606423326259481,{"$f":"SUM(AT104:AT115)","v":622.50175491511368},{"$f":"IF(AI115>$K$21,0,AV114+AX115)","v":20918.211582901302},8.6725586993786496,{"$f":"SUM(AW104:AW115)","v":104.07070439254382},null,1023,112490.61573431789,46.871089889299121,{"$f":"SUM(BB104:BB115)","v":534.32057867158949},{"$f":"IF(AI115>$K$21,0,BD114+BF115)","v":0},0,{"$f":"SUM(BE104:BE115)","v":0},null,0,0,0,{"$f":"SUM(BJ104:BJ115)","v":0},{"$f":"IF(AI115>$K$21,0,BL114+BN115)","v":0},0,{"$f":"SUM(BM104:BM115)","v":0},null,168.82999999999993,18564.800248704698,7.7353334369602917,{"$f":"SUM(BR104:BR115)","v":88.181176243523424},{"$f":"IF(AI115>$K$21,0,BT114+BV115)","v":20918.211582901302},8.6725586993786496,{"$f":"SUM(BU104:BU115)","v":104.07070439254382}]
[null,87,1191.83,null,null,null,null,87,1023,null,null,null,null,null,null,null,null,null,null,null,109,109,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,109,1191.83,{"$f":"IF(AI116>$K$21,0,AK115+AJ116+AM115)","v":132869.74773793784},55.36239489080743,null,20918.211582901302,8.7159214928755429,null,null,1191.83,{"$f":"IF(AI116>$K$21,0,AS115+AR116+AU115)","v":132869.74773793784},55.36239489080743,null,{"$f":"IF(AI116>$K$21,0,AV115)","v":20918.211582901302},8.7159214928755429,null,null,1023,{"$f":"IF(AI116>$K$21,0,BA115+AZ116+BC115)","v":114047.93631298948},47.519973463745622,null,{"$f":"IF(AI116>$K$21,0,BD115)","v":0},0,null,null,0,{"$f":"IF(AI116>$K$21,0,BI115+BH116+BK115)","v":0},0,null,{"$f":"IF(AI116>$K$21,0,BL115)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI116>$K$21,0,BQ115+BP116+BS115)","v":18821.811424948224},7.8424214270617609,null,{"$f":"IF(AI116>$K$21,0,BT115)","v":20918.211582901302},8.7159214928755429]
[null,88,1191.83,null,null,null,null,88,1023,null,null,null,null,null,null,null,null,null,null,null,110,110,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,110,1191.83,{"$f":"AK116+AJ117","v":134061.57773793783},55.85899072414076,null,20918.211582901302,8.7159214928755429,null,null,1191.83,{"$f":"IF(AI117>$K$21,0,AS116+AR117)","v":134061.57773793783},55.85899072414076,null,20918.211582901302,8.7159214928755429,null,null,1023,115070.93631298948,47.946223463745618,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,18990.641424948226,7.9127672603950936,null,20918.211582901302,8.7159214928755429]
[null,89,1191.83,null,null,null,null,89,1023,null,null,null,null,null,null,null,null,null,null,null,111,111,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,111,1191.83,135253.40773793781,56.355586557474091,null,20918.211582901302,8.7159214928755429,null,null,1191.83,135253.40773793781,56.355586557474091,null,20918.211582901302,8.7159214928755429,null,null,1023,116093.93631298948,48.372473463745621,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,19159.471424948228,7.983113093728428,null,20918.211582901302,8.7159214928755429]
[null,90,1191.83,null,null,null,null,90,1023,null,null,null,null,null,null,null,null,null,null,null,112,112,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,112,1191.83,136445.2377379378,56.852182390807421,null,20918.211582901302,8.7159214928755429,null,null,1191.83,136445.2377379378,56.852182390807421,null,20918.211582901302,8.7159214928755429,null,null,1023,117116.93631298948,48.79872346374561,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,19328.301424948229,8.0534589270617634,null,20918.211582901302,8.7159214928755429]
[null,91,1191.83,null,null,null,null,91,1023,null,null,null,null,null,null,null,null,null,null,null,113,113,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,113,1191.83,137637.06773793779,57.348778224140744,null,20918.211582901302,8.7159214928755429,null,null,1191.83,137637.06773793779,57.348778224140744,null,20918.211582901302,8.7159214928755429,null,null,1023,118139.93631298948,49.224973463745613,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,19497.131424948231,8.123804760395096,null,20918.211582901302,8.7159214928755429]
[null,92,1191.83,null,null,null,null,92,1023,null,null,null,null,null,null,null,null,null,null,null,114,114,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,114,1191.83,138828.89773793778,57.845374057474068,null,20918.211582901302,8.7159214928755429,null,null,1191.83,138828.89773793778,57.845374057474068,null,20918.211582901302,8.7159214928755429,null,null,1023,119162.93631298948,49.651223463745616,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,19665.961424948233,8.1941505937284305,null,20918.211582901302,8.7159214928755429]
[null,93,1191.83,null,null,null,null,93,1023,null,null,null,null,null,null,null,null,null,null,null,115,115,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,115,1191.83,140020.72773793776,58.341969890807405,null,20918.211582901302,8.7159214928755429,null,null,1191.83,140020.72773793776,58.341969890807405,null,20918.211582901302,8.7159214928755429,null,null,1023,120185.93631298948,50.077473463745612,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,19834.791424948235,8.2644964270617649,null,20918.211582901302,8.7159214928755429]
[null,94,1191.83,null,null,null,null,94,1023,null,null,null,null,null,null,null,null,null,null,null,116,116,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,116,1191.83,141212.55773793775,58.838565724140729,null,20918.211582901302,8.7159214928755429,null,null,1191.83,141212.55773793775,58.838565724140729,null,20918.211582901302,8.7159214928755429,null,null,1023,121208.93631298948,50.503723463745615,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,20003.621424948236,8.3348422603950976,null,20918.211582901302,8.7159214928755429]
[null,95,1191.83,null,null,null,null,95,1023,null,null,null,null,null,null,null,null,null,null,null,117,117,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,117,1191.83,142404.38773793774,59.335161557474059,null,20918.211582901302,8.7159214928755429,null,null,1191.83,142404.38773793774,59.335161557474059,null,20918.211582901302,8.7159214928755429,null,null,1023,122231.93631298948,50.929973463745618,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,20172.451424948238,8.405188093728432,null,20918.211582901302,8.7159214928755429]
[null,96,1191.83,null,null,null,null,96,1023,null,null,null,null,null,null,null,null,null,null,null,118,118,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,118,1191.83,143596.21773793772,59.831757390807383,null,20918.211582901302,8.7159214928755429,null,null,1191.83,143596.21773793772,59.831757390807383,null,20918.211582901302,8.7159214928755429,null,null,1023,123254.93631298948,51.356223463745614,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,20341.28142494824,8.4755339270617664,null,20918.211582901302,8.7159214928755429]
[null,97,1191.83,null,null,null,null,97,1023,null,null,null,null,null,null,null,null,null,null,null,119,119,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,119,1191.83,144788.04773793771,60.32835322414072,null,20918.211582901302,8.7159214928755429,null,null,1191.83,144788.04773793771,60.32835322414072,null,20918.211582901302,8.7159214928755429,null,null,1023,124277.93631298948,51.782473463745617,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,20510.111424948242,8.5458797603951009,null,20918.211582901302,8.7159214928755429]
[null,98,1191.83,null,null,null,null,98,1023,null,null,null,null,null,null,null,null,null,null,null,120,120,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,120,1191.83,{"$f":"IF(AI127>$K$21,0,AK126+AJ127)","v":145979.8777379377},60.824949057474043,{"$f":"SUM(AL116:AL127)","v":697.12406368968891},{"$f":"IF(AI127>$K$21,0,AN126+AP127)","v":21022.802640815808},8.7159214928755429,{"$f":"SUM(AO116:AO127)","v":104.59105791450649},null,1191.83,{"$f":"IF(AI127>$K$21,0,AS126+AR127)","v":145979.8777379377},60.824949057474043,{"$f":"SUM(AT116:AT127)","v":697.12406368968891},{"$f":"IF(AI127>$K$21,0,AV126+AX127)","v":21022.802640815808},8.7159214928755429,{"$f":"SUM(AW116:AW127)","v":104.59105791450649},null,1023,125300.93631298948,52.208723463745621,{"$f":"SUM(BB116:BB127)","v":598.37218156494737},{"$f":"IF(AI127>$K$21,0,BD126+BF127)","v":0},0,{"$f":"SUM(BE116:BE127)","v":0},null,0,0,0,{"$f":"SUM(BJ116:BJ127)","v":0},{"$f":"IF(AI127>$K$21,0,BL126+BN127)","v":0},0,{"$f":"SUM(BM116:BM127)","v":0},null,168.82999999999993,20678.941424948243,8.6162255937284353,{"$f":"SUM(BR116:BR127)","v":98.751882124741144},{"$f":"IF(AI127>$K$21,0,BT126+BV127)","v":21022.802640815808},8.7159214928755429,{"$f":"SUM(BU116:BU127)","v":104.59105791450649}]
[null,99,1191.83,null,null,null,null,99,1023,null,null,null,null,null,null,null,null,null,null,null,121,121,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,121,1191.83,{"$f":"IF(AI128>$K$21,0,AK127+AJ128+AM127)","v":147868.83180162738},61.612013250678075,null,21022.802640815808,8.7595011003399197,null,null,1191.83,{"$f":"IF(AI128>$K$21,0,AS127+AR128+AU127)","v":147868.83180162738},61.612013250678075,null,{"$f":"IF(AI128>$K$21,0,AV127)","v":21022.802640815808},8.7595011003399197,null,null,1023,{"$f":"IF(AI128>$K$21,0,BA127+AZ128+BC127)","v":126922.30849455443},52.884295206064344,null,{"$f":"IF(AI128>$K$21,0,BD127)","v":0},0,null,null,0,{"$f":"IF(AI128>$K$21,0,BI127+BH128+BK127)","v":0},0,null,{"$f":"IF(AI128>$K$21,0,BL127)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI128>$K$21,0,BQ127+BP128+BS127)","v":20946.523307072985},8.7277180446137432,null,{"$f":"IF(AI128>$K$21,0,BT127)","v":21022.802640815808},8.7595011003399197]
[null,100,1191.83,null,null,null,null,100,1023,null,null,null,null,null,null,null,null,null,null,null,122,122,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,122,1191.83,{"$f":"AK128+AJ129","v":149060.66180162737},62.108609084011412,null,21022.802640815808,8.7595011003399197,null,null,1191.83,{"$f":"IF(AI129>$K$21,0,AS128+AR129)","v":149060.66180162737},62.108609084011412,null,21022.802640815808,8.7595011003399197,null,null,1023,127945.30849455443,53.310545206064347,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,21115.353307072983,8.7980638779470759,null,21022.802640815808,8.7595011003399197]
[null,101,1191.83,null,null,null,null,101,1023,null,null,null,null,null,null,null,null,null,null,null,123,123,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,123,1191.83,150252.49180162736,62.605204917344736,null,21022.802640815808,8.7595011003399197,null,null,1191.83,150252.49180162736,62.605204917344736,null,21022.802640815808,8.7595011003399197,null,null,1023,128968.30849455443,53.73679520606435,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,21284.183307072984,8.8684097112804103,null,21022.802640815808,8.7595011003399197]
[null,102,1191.83,null,null,null,null,102,1023,null,null,null,null,null,null,null,null,null,null,null,124,124,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,124,1191.83,151444.32180162735,63.101800750678059,null,21022.802640815808,{"$f":"IF(AI131>$K$21,0,AN130*$E$20/12)","v":8.7595011003399197},null,null,1191.83,151444.32180162735,63.101800750678059,null,21022.802640815808,8.7595011003399197,null,null,1023,129991.30849455443,54.163045206064346,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,21453.013307072986,8.9387555446137448,null,21022.802640815808,8.7595011003399197]
[null,103,1191.83,null,null,null,null,103,1023,null,null,null,null,null,null,null,null,null,null,null,125,125,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,125,1191.83,152636.15180162733,63.59839658401139,null,21022.802640815808,8.7595011003399197,null,null,1191.83,152636.15180162733,63.59839658401139,null,21022.802640815808,8.7595011003399197,null,null,1023,131014.30849455443,54.589295206064349,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,21621.843307072988,9.0091013779470774,null,21022.802640815808,8.7595011003399197]
[null,104,1191.83,null,null,null,null,104,1023,null,null,null,null,null,null,null,null,null,null,null,126,126,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,126,1191.83,153827.98180162732,64.094992417344727,null,21022.802640815808,8.7595011003399197,null,null,1191.83,153827.98180162732,64.094992417344727,null,21022.802640815808,8.7595011003399197,null,null,1023,132037.30849455443,55.015545206064338,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,21790.67330707299,9.0794472112804119,null,21022.802640815808,8.7595011003399197]
[null,105,1191.83,null,null,null,null,105,1023,null,null,null,null,null,null,null,null,null,null,null,127,127,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,127,1191.83,155019.81180162731,64.591588250678043,null,21022.802640815808,8.7595011003399197,null,null,1191.83,155019.81180162731,64.591588250678043,null,21022.802640815808,8.7595011003399197,null,null,1023,133060.30849455443,55.441795206064342,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,21959.503307072991,9.1497930446137463,null,21022.802640815808,8.7595011003399197]
[null,106,1191.83,null,null,null,null,106,1023,null,null,null,null,null,null,null,null,null,null,null,128,128,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,128,1191.83,156211.64180162729,65.088184084011374,null,21022.802640815808,8.7595011003399197,null,null,1191.83,156211.64180162729,65.088184084011374,null,21022.802640815808,8.7595011003399197,null,null,1023,134083.30849455443,55.868045206064345,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,22128.333307072993,9.2201388779470808,null,21022.802640815808,8.7595011003399197]
[null,107,1191.83,null,null,null,null,107,1023,null,null,null,null,null,null,null,null,null,null,null,129,129,{"$f":"C158","v":1191.83},null,{"$f":"-W136","v":-1191.83},null,null,null,{"$f":"I158","v":1023},null,{"$f":"-AC136","v":-1023},null,null,null,129,1191.83,157403.47180162728,{"$f":"AK136*$E$20/12","v":65.584779917344704},null,21022.802640815808,8.7595011003399197,null,null,{"$f":"W136","v":1191.83},157403.47180162728,{"$f":"AS136*$E$20/12","v":65.584779917344704},null,21022.802640815808,8.7595011003399197,null,null,{"$f":"AC136","v":1023},135106.30849455443,{"$f":"BA136*$E$20/12","v":56.294295206064341},null,0,0,null,null,{"$f":"AJ136-W136","v":0},0,{"$f":"BI136*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ136-AC136","v":168.82999999999993},22297.163307072995,{"$f":"BQ136*$E$20/12","v":9.2904847112804152},null,21022.802640815808,8.7595011003399197]
[null,108,1191.83,null,null,null,null,108,1023,null,null,null,null,null,null,null,null,null,null,null,130,130,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,130,{"$f":"IF(AI137>$K$21,0,IF(AC137>W137,AC137,W137))","v":1191.83},158595.30180162727,66.081375750678035,null,{"$f":"IF(AI137>$K$21,0,AN136)","v":21022.802640815808},8.7595011003399197,null,null,1191.83,158595.30180162727,66.081375750678035,null,21022.802640815808,8.7595011003399197,null,null,1023,136129.30849455443,56.720545206064344,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,22465.993307072997,9.3608305446137496,null,21022.802640815808,{"$f":"IF(AI137>$K$21,0,BT136*$E$20/12)","v":8.7595011003399197}]
[null,109,1191.83,null,null,null,null,109,1023,null,null,null,null,null,null,null,null,null,null,null,131,131,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,131,1191.83,159787.13180162726,66.577971584011365,null,21022.802640815808,8.7595011003399197,null,null,1191.83,159787.13180162726,66.577971584011365,null,21022.802640815808,8.7595011003399197,null,null,1023,137152.30849455443,57.146795206064347,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,22634.823307072998,9.4311763779470823,null,21022.802640815808,8.7595011003399197]
[null,110,1191.83,null,null,null,null,110,1023,null,null,null,null,null,null,null,null,null,null,null,132,132,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,132,1191.83,{"$f":"IF(AI139>$K$21,0,AK138+AJ139)","v":160978.96180162724},67.074567417344682,{"$f":"SUM(AL128:AL139)","v":772.11948400813662},{"$f":"IF(AI139>$K$21,0,AN138+AP139)","v":21127.916654019886},8.7595011003399197,{"$f":"SUM(AO128:AO139)","v":105.11401320407903},null,1191.83,{"$f":"IF(AI139>$K$21,0,AS138+AR139)","v":160978.96180162724},67.074567417344682,{"$f":"SUM(AT128:AT139)","v":772.11948400813662},{"$f":"IF(AI139>$K$21,0,AV138+AX139)","v":21127.916654019886},8.7595011003399197,{"$f":"SUM(AW128:AW139)","v":105.11401320407903},null,1023,138175.30849455443,57.573045206064343,{"$f":"SUM(BB128:BB139)","v":662.74404247277209},{"$f":"IF(AI139>$K$21,0,BD138+BF139)","v":0},0,{"$f":"SUM(BE128:BE139)","v":0},null,0,0,0,{"$f":"SUM(BJ128:BJ139)","v":0},{"$f":"IF(AI139>$K$21,0,BL138+BN139)","v":0},0,{"$f":"SUM(BM128:BM139)","v":0},null,168.82999999999993,22803.653307073,9.5015222112804167,{"$f":"SUM(BR128:BR139)","v":109.37544153536494},{"$f":"IF(AI139>$K$21,0,BT138+BV139)","v":21127.916654019886},8.7595011003399197,{"$f":"SUM(BU128:BU139)","v":105.11401320407903}]
[null,111,1191.83,null,null,null,null,111,1023,null,null,null,null,null,null,null,null,null,null,null,133,133,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,133,1191.83,{"$f":"IF(AI140>$K$21,0,AK139+AJ140+AM139)","v":162942.91128563537},67.892879702348083,null,21127.916654019886,8.8032986058416203,null,null,1191.83,{"$f":"IF(AI140>$K$21,0,AS139+AR140+AU139)","v":162942.91128563537},67.892879702348083,null,{"$f":"IF(AI140>$K$21,0,AV139)","v":21127.916654019886},8.8032986058416203,null,null,1023,{"$f":"IF(AI140>$K$21,0,BA139+AZ140+BC139)","v":139861.05253702719},58.275438557094667,null,{"$f":"IF(AI140>$K$21,0,BD139)","v":0},0,null,null,0,{"$f":"IF(AI140>$K$21,0,BI139+BH140+BK139)","v":0},0,null,{"$f":"IF(AI140>$K$21,0,BL139)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI140>$K$21,0,BQ139+BP140+BS139)","v":23081.858748608367},9.6174411452534869,null,{"$f":"IF(AI140>$K$21,0,BT139)","v":21127.916654019886},8.8032986058416203]
[null,112,1191.83,null,null,null,null,112,1023,null,null,null,null,null,null,null,null,null,null,null,134,134,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,134,1191.83,{"$f":"AK140+AJ141","v":164134.74128563536},68.389475535681399,null,21127.916654019886,8.8032986058416203,null,null,1191.83,{"$f":"IF(AI141>$K$21,0,AS140+AR141)","v":164134.74128563536},68.389475535681399,null,21127.916654019886,8.8032986058416203,null,null,1023,140884.05253702719,58.701688557094663,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,23250.688748608365,9.6877869785868196,null,21127.916654019886,8.8032986058416203]
[null,113,1191.83,null,null,null,null,113,1023,null,null,null,null,null,null,null,null,null,null,null,135,135,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,135,1191.83,165326.57128563535,68.886071369014729,null,21127.916654019886,8.8032986058416203,null,null,1191.83,165326.57128563535,68.886071369014729,null,21127.916654019886,8.8032986058416203,null,null,1023,141907.05253702719,59.127938557094666,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,23419.518748608367,9.758132811920154,null,21127.916654019886,8.8032986058416203]
[null,114,1191.83,null,null,null,null,114,1023,null,null,null,null,null,null,null,null,null,null,null,136,136,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,136,1191.83,166518.40128563534,69.38266720234806,null,21127.916654019886,8.8032986058416203,null,null,1191.83,166518.40128563534,69.38266720234806,null,21127.916654019886,8.8032986058416203,null,null,1023,142930.05253702719,59.554188557094669,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,23588.348748608369,9.8284786452534867,null,21127.916654019886,8.8032986058416203]
[null,115,1191.83,null,null,null,null,115,1023,null,null,null,null,null,null,null,null,null,null,null,137,137,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,137,1191.83,167710.23128563532,69.87926303568139,null,21127.916654019886,8.8032986058416203,null,null,1191.83,167710.23128563532,69.87926303568139,null,21127.916654019886,8.8032986058416203,null,null,1023,143953.05253702719,59.980438557094665,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,23757.17874860837,9.8988244785868211,null,21127.916654019886,8.8032986058416203]
[null,116,1191.83,null,null,null,null,116,1023,null,null,null,null,null,null,null,null,null,null,null,138,138,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,138,1191.83,168902.06128563531,70.375858869014721,null,21127.916654019886,8.8032986058416203,null,null,1191.83,168902.06128563531,70.375858869014721,null,21127.916654019886,8.8032986058416203,null,null,1023,144976.05253702719,60.406688557094668,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,23926.008748608372,9.9691703119201556,null,21127.916654019886,8.8032986058416203]
[null,117,1191.83,null,null,null,null,117,1023,null,null,null,null,null,null,null,null,null,null,null,139,139,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,139,1191.83,170093.8912856353,70.872454702348037,null,21127.916654019886,8.8032986058416203,null,null,1191.83,170093.8912856353,70.872454702348037,null,21127.916654019886,8.8032986058416203,null,null,1023,145999.05253702719,60.832938557094671,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,24094.838748608374,10.039516145253488,null,21127.916654019886,8.8032986058416203]
[null,118,1191.83,null,null,null,null,118,1023,null,null,null,null,null,null,null,null,null,null,null,140,140,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,140,1191.83,171285.72128563529,71.369050535681367,null,21127.916654019886,8.8032986058416203,null,null,1191.83,171285.72128563529,71.369050535681367,null,21127.916654019886,8.8032986058416203,null,null,1023,147022.05253702719,61.259188557094667,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,24263.668748608376,10.109861978586823,null,21127.916654019886,8.8032986058416203]
[null,119,1191.83,null,null,null,null,119,1023,null,null,null,null,null,null,null,null,null,null,null,141,141,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,141,1191.83,172477.55128563527,71.865646369014698,null,21127.916654019886,8.8032986058416203,null,null,1191.83,172477.55128563527,71.865646369014698,null,21127.916654019886,8.8032986058416203,null,null,1023,148045.05253702719,61.685438557094663,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,24432.498748608377,10.180207811920157,null,21127.916654019886,8.8032986058416203]
[null,120,1191.83,null,null,null,null,120,1023,null,null,null,null,null,null,null,null,null,null,null,142,142,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,142,1191.83,173669.38128563526,72.362242202348028,null,21127.916654019886,8.8032986058416203,null,null,1191.83,173669.38128563526,72.362242202348028,null,21127.916654019886,8.8032986058416203,null,null,1023,149068.05253702719,62.111688557094659,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,24601.328748608379,10.250553645253492,null,21127.916654019886,8.8032986058416203]
[null,121,1191.83,null,null,null,null,121,1023,null,null,null,null,null,null,null,null,null,null,null,143,143,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,143,1191.83,174861.21128563525,72.858838035681359,null,21127.916654019886,8.8032986058416203,null,null,1191.83,174861.21128563525,72.858838035681359,null,21127.916654019886,8.8032986058416203,null,null,1023,150091.05253702719,62.537938557094662,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,24770.158748608381,10.320899478586826,null,21127.916654019886,8.8032986058416203]
[null,122,1191.83,null,null,null,null,122,1023,null,null,null,null,null,null,null,null,null,null,null,144,144,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,144,1191.83,{"$f":"IF(AI151>$K$21,0,AK150+AJ151)","v":176053.04128563523},73.355433869014675,{"$f":"SUM(AL140:AL151)","v":847.48988142817655},{"$f":"IF(AI151>$K$21,0,AN150+AP151)","v":21233.556237289984},8.8032986058416203,{"$f":"SUM(AO140:AO151)","v":105.63958327009944},null,1191.83,{"$f":"IF(AI151>$K$21,0,AS150+AR151)","v":176053.04128563523},73.355433869014675,{"$f":"SUM(AT140:AT151)","v":847.48988142817655},{"$f":"IF(AI151>$K$21,0,AV150+AX151)","v":21233.556237289984},8.8032986058416203,{"$f":"SUM(AW140:AW151)","v":105.63958327009944},null,1023,151114.05253702719,62.964188557094666,{"$f":"SUM(BB140:BB151)","v":727.43776268513602},{"$f":"IF(AI151>$K$21,0,BD150+BF151)","v":0},0,{"$f":"SUM(BE140:BE151)","v":0},null,0,0,0,{"$f":"SUM(BJ140:BJ151)","v":0},{"$f":"IF(AI151>$K$21,0,BL150+BN151)","v":0},0,{"$f":"SUM(BM140:BM151)","v":0},null,168.82999999999993,24938.988748608383,10.39124531192016,{"$f":"SUM(BR140:BR151)","v":120.05211874304186},{"$f":"IF(AI151>$K$21,0,BT150+BV151)","v":21233.556237289984},8.8032986058416203,{"$f":"SUM(BU140:BU151)","v":105.63958327009944}]
[null,123,1191.83,null,null,null,null,123,1023,null,null,null,null,null,null,null,null,null,null,null,145,145,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,145,1191.83,{"$f":"IF(AI152>$K$21,0,AK151+AJ152+AM151)","v":178092.36116706338},74.205150486276409,null,21233.556237289984,8.847315098870828,null,null,1191.83,{"$f":"IF(AI152>$K$21,0,AS151+AR152+AU151)","v":178092.36116706338},74.205150486276409,null,{"$f":"IF(AI152>$K$21,0,AV151)","v":21233.556237289984},8.847315098870828,null,null,1023,{"$f":"IF(AI152>$K$21,0,BA151+AZ152+BC151)","v":152864.49029971234},63.693537624880143,null,{"$f":"IF(AI152>$K$21,0,BD151)","v":0},0,null,null,0,{"$f":"IF(AI152>$K$21,0,BI151+BH152+BK151)","v":0},0,null,{"$f":"IF(AI152>$K$21,0,BL151)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI152>$K$21,0,BQ151+BP152+BS151)","v":25227.870867351427},10.511612861396427,null,{"$f":"IF(AI152>$K$21,0,BT151)","v":21233.556237289984},8.847315098870828]
[null,124,1191.83,null,null,null,null,124,1023,null,null,null,null,null,null,null,null,null,null,null,146,146,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,146,1191.83,{"$f":"AK152+AJ153","v":179284.19116706337},74.70174631960974,null,21233.556237289984,8.847315098870828,null,null,1191.83,{"$f":"IF(AI153>$K$21,0,AS152+AR153)","v":179284.19116706337},74.70174631960974,null,21233.556237289984,8.847315098870828,null,null,1023,153887.49029971234,64.119787624880146,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,25396.700867351428,10.581958694729762,null,21233.556237289984,8.847315098870828]
[null,125,1191.83,null,null,null,null,125,1023,null,null,null,null,null,null,null,null,null,null,null,147,147,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,147,1191.83,180476.02116706336,75.19834215294307,null,21233.556237289984,8.847315098870828,null,null,1191.83,180476.02116706336,75.19834215294307,null,21233.556237289984,8.847315098870828,null,null,1023,154910.49029971234,64.546037624880142,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,25565.53086735143,10.652304528063096,null,21233.556237289984,8.847315098870828]
[null,126,1191.83,null,null,null,null,126,1023,null,null,null,null,null,null,null,null,null,null,null,148,148,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,148,1191.83,181667.85116706335,75.6949379862764,null,21233.556237289984,8.847315098870828,null,null,1191.83,181667.85116706335,75.6949379862764,null,21233.556237289984,8.847315098870828,null,null,1023,155933.49029971234,64.972287624880138,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,25734.360867351432,10.722650361396431,null,21233.556237289984,8.847315098870828]
[null,127,1191.83,null,null,null,null,127,1023,null,null,null,null,null,null,null,null,null,null,null,149,149,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,149,1191.83,182859.68116706333,76.191533819609717,null,21233.556237289984,8.847315098870828,null,null,1191.83,182859.68116706333,76.191533819609717,null,21233.556237289984,8.847315098870828,null,null,1023,156956.49029971234,65.398537624880149,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,25903.190867351434,10.792996194729765,null,21233.556237289984,8.847315098870828]
[null,128,1191.83,null,null,null,null,128,1023,null,null,null,null,null,null,null,null,null,null,null,150,150,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,150,1191.83,184051.51116706332,76.688129652943047,null,21233.556237289984,8.847315098870828,null,null,1191.83,184051.51116706332,76.688129652943047,null,21233.556237289984,8.847315098870828,null,null,1023,157979.49029971234,65.824787624880145,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,26072.020867351435,10.8633420280631,null,21233.556237289984,8.847315098870828]
[null,129,1191.83,null,null,null,null,129,1023,null,null,null,null,null,null,null,null,null,null,null,151,151,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,151,1191.83,185243.34116706331,77.184725486276378,null,21233.556237289984,8.847315098870828,null,null,1191.83,185243.34116706331,77.184725486276378,null,21233.556237289984,8.847315098870828,null,null,1023,159002.49029971234,66.251037624880141,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,26240.850867351437,10.933687861396431,null,21233.556237289984,8.847315098870828]
[null,130,1191.83,null,null,null,null,130,1023,null,null,null,null,null,null,null,null,null,null,null,152,152,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,152,1191.83,186435.17116706329,77.681321319609708,null,21233.556237289984,8.847315098870828,null,null,1191.83,186435.17116706329,77.681321319609708,null,21233.556237289984,{"$f":"IF(AI159>$K$21,0,AV158*$E$20/12)","v":8.847315098870828},null,null,1023,{"$f":"IF(AI159>$K$21,0,BA158+AZ159)","v":160025.49029971234},66.677287624880151,null,0,{"$f":"IF(AI159>$K$21,0,BD158*$E$20/12)","v":0},null,null,0,{"$f":"IF(V159>$K$21,0,BI158+BH159)","v":0},0,null,0,{"$f":"IF(AI159>$K$21,0,BL158*$E$20/12)","v":0},null,null,168.82999999999993,{"$f":"IF(AI159>$K$21,0,BQ158+BP159)","v":26409.680867351439},11.004033694729765,null,21233.556237289984,8.847315098870828]
[null,131,{"$f":"IF(B160>$I$21,0,IF(AND(D160<>C159,D160<>0),D160,C159))","v":1191.83},null,null,null,null,131,{"$f":"IF(H160>$J$21,0,IF(AND(J160<>I159,J160<>0),J160,I159))","v":1023},null,null,null,null,null,null,null,null,null,null,null,153,153,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,153,1191.83,187627.00116706328,78.177917152943039,null,21233.556237289984,8.847315098870828,null,null,1191.83,187627.00116706328,78.177917152943039,null,21233.556237289984,8.847315098870828,null,null,1023,161048.49029971234,67.103537624880147,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,26578.510867351441,11.074379528063099,null,21233.556237289984,8.847315098870828]
[null,132,1191.83,null,null,null,null,132,1023,null,null,null,null,null,null,null,null,null,null,null,154,154,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,154,1191.83,188818.83116706327,78.674512986276355,null,21233.556237289984,8.847315098870828,null,null,1191.83,188818.83116706327,78.674512986276355,null,21233.556237289984,8.847315098870828,null,null,1023,162071.49029971234,67.529787624880143,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,26747.340867351442,11.144725361396434,null,21233.556237289984,8.847315098870828]
[null,133,1191.83,null,null,null,null,133,1023,null,null,null,null,null,null,null,null,null,null,null,155,155,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,155,1191.83,190010.66116706326,79.171108819609699,null,21233.556237289984,8.847315098870828,null,null,1191.83,190010.66116706326,79.171108819609699,null,21233.556237289984,8.847315098870828,null,null,1023,163094.49029971234,67.956037624880153,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,26916.170867351444,11.215071194729768,null,21233.556237289984,8.847315098870828]
[null,134,1191.83,null,null,null,null,134,1023,null,null,null,null,null,null,null,null,null,null,null,156,156,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,156,1191.83,{"$f":"IF(AI163>$K$21,0,AK162+AJ163)","v":191202.49116706324},79.667704652943016,{"$f":"SUM(AL152:AL163)","v":923.23713083531652},{"$f":"IF(AI163>$K$21,0,AN162+AP163)","v":21339.724018476434},8.847315098870828,{"$f":"SUM(AO152:AO163)","v":106.16778118644991},null,1191.83,{"$f":"IF(AI163>$K$21,0,AS162+AR163)","v":191202.49116706324},79.667704652943016,{"$f":"SUM(AT152:AT163)","v":923.23713083531652},{"$f":"IF(AI163>$K$21,0,AV162+AX163)","v":21339.724018476434},8.847315098870828,{"$f":"SUM(AW152:AW163)","v":106.16778118644991},null,1023,164117.49029971234,68.382287624880135,{"$f":"SUM(BB152:BB163)","v":792.45495149856174},{"$f":"IF(AI163>$K$21,0,BD162+BF163)","v":0},0,{"$f":"SUM(BE152:BE163)","v":0},null,0,0,0,{"$f":"SUM(BJ152:BJ163)","v":0},{"$f":"IF(AI163>$K$21,0,BL162+BN163)","v":0},0,{"$f":"SUM(BM152:BM163)","v":0},null,168.82999999999993,27085.000867351446,11.285417028063103,{"$f":"SUM(BR152:BR163)","v":130.7821793367572},{"$f":"IF(AI163>$K$21,0,BT162+BV163)","v":21339.724018476434},8.847315098870828,{"$f":"SUM(BU152:BU163)","v":106.16778118644991}]
[null,135,1191.83,null,null,null,null,135,1023,null,null,null,null,null,null,null,null,null,null,null,157,157,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,157,1191.83,{"$f":"IF(AI164>$K$21,0,AK163+AJ164+AM163)","v":193317.55829789853},80.548982624124392,null,21339.724018476434,8.8915516743651803,null,null,1191.83,{"$f":"IF(AI164>$K$21,0,AS163+AR164+AU163)","v":193317.55829789853},80.548982624124392,null,{"$f":"IF(AI164>$K$21,0,AV163)","v":21339.724018476434},8.8915516743651803,null,null,1023,{"$f":"IF(AI164>$K$21,0,BA163+AZ164+BC163)","v":165932.94525121091},69.138727188004552,null,{"$f":"IF(AI164>$K$21,0,BD163)","v":0},0,null,null,0,{"$f":"IF(AI164>$K$21,0,BI163+BH164+BK163)","v":0},0,null,{"$f":"IF(AI164>$K$21,0,BL163)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI164>$K$21,0,BQ163+BP164+BS163)","v":27384.613046688206},11.410255436120087,null,{"$f":"IF(AI164>$K$21,0,BT163)","v":21339.724018476434},8.8915516743651803]
[null,136,1191.83,null,null,null,null,136,1023,null,null,null,null,null,null,null,null,null,null,null,158,158,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,158,1191.83,{"$f":"AK164+AJ165","v":194509.38829789852},81.045578457457722,null,21339.724018476434,8.8915516743651803,null,null,1191.83,{"$f":"IF(AI165>$K$21,0,AS164+AR165)","v":194509.38829789852},81.045578457457722,null,21339.724018476434,8.8915516743651803,null,null,1023,166955.94525121091,69.564977188004548,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,27553.443046688204,11.480601269453418,null,21339.724018476434,8.8915516743651803]
[null,137,1191.83,null,null,null,null,137,1023,null,null,null,null,null,null,null,null,null,null,null,159,159,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,159,1191.83,195701.21829789851,81.542174290791039,null,21339.724018476434,8.8915516743651803,null,null,1191.83,195701.21829789851,81.542174290791039,null,21339.724018476434,8.8915516743651803,null,null,1023,167978.94525121091,69.991227188004544,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,27722.273046688206,11.550947102786752,null,21339.724018476434,8.8915516743651803]
[null,138,1191.83,null,null,null,null,138,1023,null,null,null,null,null,null,null,null,null,null,null,160,160,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,160,1191.83,196893.04829789849,82.038770124124383,null,21339.724018476434,8.8915516743651803,null,null,1191.83,196893.04829789849,82.038770124124383,null,21339.724018476434,8.8915516743651803,null,null,1023,169001.94525121091,70.417477188004554,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,27891.103046688208,11.621292936120087,null,21339.724018476434,8.8915516743651803]
[null,139,1191.83,null,null,null,null,139,1023,null,null,null,null,null,null,null,null,null,null,null,161,161,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,161,1191.83,198084.87829789848,82.535365957457699,null,21339.724018476434,8.8915516743651803,null,null,1191.83,198084.87829789848,82.535365957457699,null,21339.724018476434,8.8915516743651803,null,null,1023,170024.94525121091,70.84372718800455,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,28059.933046688209,11.691638769453421,null,21339.724018476434,8.8915516743651803]
[null,140,1191.83,null,null,null,null,140,1023,null,null,null,null,null,null,null,null,null,null,null,162,162,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,162,1191.83,199276.70829789847,83.03196179079103,null,21339.724018476434,8.8915516743651803,null,null,1191.83,199276.70829789847,83.03196179079103,null,21339.724018476434,8.8915516743651803,null,null,1023,171047.94525121091,71.269977188004546,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,28228.763046688211,11.761984602786754,null,21339.724018476434,8.8915516743651803]
[null,141,1191.83,null,null,null,null,141,1023,null,null,null,null,null,null,null,null,null,null,null,163,163,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,163,1191.83,200468.53829789846,83.52855762412436,null,21339.724018476434,8.8915516743651803,null,null,1191.83,200468.53829789846,83.52855762412436,null,21339.724018476434,8.8915516743651803,null,null,1023,172070.94525121091,71.696227188004556,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,28397.593046688213,11.832330436120088,null,21339.724018476434,8.8915516743651803]
[null,142,1191.83,null,null,null,null,142,1023,null,null,null,null,null,null,null,null,null,null,null,164,164,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,164,1191.83,201660.36829789844,84.025153457457691,null,21339.724018476434,8.8915516743651803,null,null,1191.83,201660.36829789844,84.025153457457691,null,21339.724018476434,8.8915516743651803,null,null,1023,173093.94525121091,72.122477188004552,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,28566.423046688215,11.902676269453423,null,21339.724018476434,8.8915516743651803]
[null,143,1191.83,null,null,null,null,143,1023,null,null,null,null,null,null,null,null,null,null,null,165,165,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,165,1191.83,202852.19829789843,84.521749290791021,null,21339.724018476434,8.8915516743651803,null,null,1191.83,202852.19829789843,84.521749290791021,null,21339.724018476434,8.8915516743651803,null,null,1023,174116.94525121091,72.548727188004548,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,28735.253046688216,11.973022102786757,null,21339.724018476434,8.8915516743651803]
[null,144,1191.83,null,null,null,null,144,1023,null,null,null,null,null,null,null,null,null,null,null,166,166,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,166,1191.83,204044.02829789842,85.018345124124338,null,21339.724018476434,8.8915516743651803,null,null,1191.83,204044.02829789842,85.018345124124338,null,21339.724018476434,8.8915516743651803,null,null,1023,175139.94525121091,72.974977188004544,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,28904.083046688218,12.043367936120092,null,21339.724018476434,8.8915516743651803]
[null,145,1191.83,null,null,null,null,145,1023,null,null,null,null,null,null,null,null,null,null,null,167,167,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,167,1191.83,205235.8582978984,85.514940957457668,null,21339.724018476434,8.8915516743651803,null,null,1191.83,205235.8582978984,85.514940957457668,null,21339.724018476434,8.8915516743651803,null,null,1023,176162.94525121091,73.40122718800454,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,29072.91304668822,12.113713769453426,null,21339.724018476434,8.8915516743651803]
[null,146,1191.83,null,null,null,null,146,1023,null,null,null,null,null,null,null,null,null,null,null,168,168,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,168,1191.83,{"$f":"IF(AI175>$K$21,0,AK174+AJ175)","v":206427.68829789839},86.011536790790998,{"$f":"SUM(AL164:AL175)","v":999.36311648949243},{"$f":"IF(AI175>$K$21,0,AN174+AP175)","v":21446.422638568816},8.8915516743651803,{"$f":"SUM(AO164:AO175)","v":106.69862009238214},null,1191.83,{"$f":"IF(AI175>$K$21,0,AS174+AR175)","v":206427.68829789839},86.011536790790998,{"$f":"SUM(AT164:AT175)","v":999.36311648949243},{"$f":"IF(AI175>$K$21,0,AV174+AX175)","v":21446.422638568816},8.8915516743651803,{"$f":"SUM(AW164:AW175)","v":106.69862009238214},null,1023,177185.94525121091,73.827477188004551,{"$f":"SUM(BB164:BB175)","v":857.79722625605473},{"$f":"IF(AI175>$K$21,0,BD174+BF175)","v":0},0,{"$f":"SUM(BE164:BE175)","v":0},null,0,0,0,{"$f":"SUM(BJ164:BJ175)","v":0},{"$f":"IF(AI175>$K$21,0,BL174+BN175)","v":0},0,{"$f":"SUM(BM164:BM175)","v":0},null,168.82999999999993,29241.743046688222,12.184059602786759,{"$f":"SUM(BR164:BR175)","v":141.56589023344105},{"$f":"IF(AI175>$K$21,0,BT174+BV175)","v":21446.422638568816},8.8915516743651803,{"$f":"SUM(BU164:BU175)","v":106.69862009238214}]
[null,147,1191.83,null,null,null,null,147,1023,null,null,null,null,null,null,null,null,null,null,null,169,169,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,169,1191.83,{"$f":"IF(AI176>$K$21,0,AK175+AJ176+AM175)","v":208618.88141438787},86.92453392266161,null,21446.422638568816,8.9360094327370074,null,null,1191.83,{"$f":"IF(AI176>$K$21,0,AS175+AR176+AU175)","v":208618.88141438787},86.92453392266161,null,{"$f":"IF(AI176>$K$21,0,AV175)","v":21446.422638568816},8.9360094327370074,null,null,1023,{"$f":"IF(AI176>$K$21,0,BA175+AZ176+BC175)","v":179066.74247746696},74.611142698944562,null,{"$f":"IF(AI176>$K$21,0,BD175)","v":0},0,null,null,0,{"$f":"IF(AI176>$K$21,0,BI175+BH176+BK175)","v":0},0,null,{"$f":"IF(AI176>$K$21,0,BL175)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI176>$K$21,0,BQ175+BP176+BS175)","v":29552.138936921663},12.31339122371736,null,{"$f":"IF(AI176>$K$21,0,BT175)","v":21446.422638568816},8.9360094327370074]
[null,148,1191.83,null,null,null,null,148,1023,null,null,null,null,null,null,null,null,null,null,null,170,170,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,170,1191.83,{"$f":"AK176+AJ177","v":209810.71141438786},87.421129755994954,null,21446.422638568816,8.9360094327370074,null,null,1191.83,{"$f":"IF(AI177>$K$21,0,AS176+AR177)","v":209810.71141438786},87.421129755994954,null,21446.422638568816,8.9360094327370074,null,null,1023,180089.74247746696,75.037392698944572,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,29720.968936921665,12.383737057050695,null,21446.422638568816,8.9360094327370074]
[null,149,1191.83,null,null,null,null,149,1023,null,null,null,null,null,null,null,null,null,null,null,171,171,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,171,1191.83,211002.54141438784,87.917725589328271,null,21446.422638568816,8.9360094327370074,null,null,1191.83,211002.54141438784,87.917725589328271,null,21446.422638568816,8.9360094327370074,null,null,1023,181112.74247746696,75.463642698944568,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,29889.798936921667,12.454082890384027,null,21446.422638568816,8.9360094327370074]
[null,150,1191.83,null,null,null,null,150,1023,null,null,null,null,null,null,null,null,null,null,null,172,172,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,172,1191.83,212194.37141438783,88.414321422661601,null,21446.422638568816,8.9360094327370074,null,null,1191.83,212194.37141438783,88.414321422661601,null,21446.422638568816,8.9360094327370074,null,null,1023,182135.74247746696,75.889892698944564,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,30058.628936921668,12.524428723717362,null,21446.422638568816,8.9360094327370074]
[null,151,1191.83,null,null,null,null,151,1023,null,null,null,null,null,null,null,null,null,null,null,173,173,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,173,1191.83,213386.20141438782,88.910917255994931,null,21446.422638568816,8.9360094327370074,null,null,1191.83,213386.20141438782,88.910917255994931,null,21446.422638568816,8.9360094327370074,null,null,1023,183158.74247746696,76.316142698944574,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,30227.45893692167,12.594774557050696,null,21446.422638568816,8.9360094327370074]
[null,152,1191.83,null,null,null,null,152,1023,null,null,null,null,null,null,null,null,null,null,null,174,174,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,174,1191.83,214578.03141438781,89.407513089328248,null,21446.422638568816,8.9360094327370074,null,null,1191.83,214578.03141438781,89.407513089328248,null,21446.422638568816,8.9360094327370074,null,null,1023,184181.74247746696,76.74239269894457,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,30396.288936921672,12.665120390384031,null,21446.422638568816,8.9360094327370074]
[null,153,1191.83,null,null,null,null,153,1023,null,null,null,null,null,null,null,null,null,null,null,175,175,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,175,1191.83,215769.86141438779,89.904108922661578,null,21446.422638568816,8.9360094327370074,null,null,1191.83,215769.86141438779,89.904108922661578,null,21446.422638568816,8.9360094327370074,null,null,1023,185204.74247746696,77.168642698944566,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,30565.118936921674,12.735466223717365,null,21446.422638568816,8.9360094327370074]
[null,154,1191.83,null,null,null,null,154,1023,null,null,null,null,null,null,null,null,null,null,null,176,176,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,176,1191.83,216961.69141438778,90.400704755994909,null,21446.422638568816,8.9360094327370074,null,null,1191.83,216961.69141438778,90.400704755994909,null,21446.422638568816,8.9360094327370074,null,null,1023,186227.74247746696,77.594892698944577,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,30733.948936921675,12.8058120570507,null,21446.422638568816,8.9360094327370074]
[null,155,1191.83,null,null,null,null,155,1023,null,null,null,null,null,null,null,null,null,null,null,177,177,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,177,1191.83,218153.52141438777,90.897300589328225,null,21446.422638568816,8.9360094327370074,null,null,1191.83,218153.52141438777,90.897300589328225,null,21446.422638568816,8.9360094327370074,null,null,1023,187250.74247746696,78.021142698944573,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,30902.778936921677,12.876157890384034,null,21446.422638568816,8.9360094327370074]
[null,156,1191.83,null,null,null,null,156,1023,null,null,null,null,null,null,null,null,null,null,null,178,178,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,178,1191.83,219345.35141438775,91.39389642266157,null,21446.422638568816,8.9360094327370074,null,null,1191.83,219345.35141438775,91.39389642266157,null,21446.422638568816,8.9360094327370074,null,null,1023,188273.74247746696,78.447392698944569,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,31071.608936921679,12.946503723717365,null,21446.422638568816,8.9360094327370074]
[null,157,1191.83,null,null,null,null,157,1023,null,null,null,null,null,null,null,null,null,null,null,179,179,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,179,1191.83,220537.18141438774,91.8904922559949,null,21446.422638568816,8.9360094327370074,null,null,1191.83,220537.18141438774,91.8904922559949,null,21446.422638568816,8.9360094327370074,null,null,1023,189296.74247746696,78.873642698944579,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,31240.438936921681,13.016849557050699,null,21446.422638568816,8.9360094327370074]
[null,158,1191.83,null,null,null,null,158,1023,null,null,null,null,null,null,null,null,null,null,null,180,180,1191.21,null,-1191.21,null,null,null,1023,null,-1023,null,null,null,180,1191.21,{"$f":"IF(AI187>$K$21,0,AK186+AJ187)","v":221728.39141438773},92.386829755994896,{"$f":"SUM(AL176:AL187)","v":1075.8694737386058},{"$f":"IF(AI187>$K$21,0,AN186+AP187)","v":21553.65475176166},8.9360094327370074,{"$f":"SUM(AO176:AO187)","v":107.2321131928441},null,1191.21,{"$f":"IF(AI187>$K$21,0,AS186+AR187)","v":221728.39141438773},92.386829755994896,{"$f":"SUM(AT176:AT187)","v":1075.8694737386058},{"$f":"IF(AI187>$K$21,0,AV186+AX187)","v":21553.65475176166},8.9360094327370074,{"$f":"SUM(AW176:AW187)","v":107.2321131928441},null,1023,190319.74247746696,79.299892698944561,{"$f":"SUM(BB176:BB187)","v":923.46621238733474},{"$f":"IF(AI187>$K$21,0,BD186+BF187)","v":0},0,{"$f":"SUM(BE176:BE187)","v":0},null,0,0,0,{"$f":"SUM(BJ176:BJ187)","v":0},{"$f":"IF(AI187>$K$21,0,BL186+BN187)","v":0},0,{"$f":"SUM(BM176:BM187)","v":0},null,168.21000000000004,31408.64893692168,13.086937057050699,{"$f":"SUM(BR176:BR187)","v":152.40326135127506},{"$f":"IF(AI187>$K$21,0,BT186+BV187)","v":21553.65475176166},8.9360094327370074,{"$f":"SUM(BU176:BU187)","v":107.2321131928441}]
[null,159,1191.83,null,null,null,null,159,1023,null,null,null,null,null,null,null,null,null,null,null,181,181,0,null,0,null,null,null,1023,null,-1023,null,null,null,181,1023,{"$f":"IF(AI188>$K$21,0,AK187+AJ188+AM187)","v":223827.26088812633},93.261358703385966,null,21553.65475176166,8.9806894799006916,null,null,0,{"$f":"IF(AI188>$K$21,0,AS187+AR188+AU187)","v":222804.26088812633},92.83510870338597,null,{"$f":"IF(AI188>$K$21,0,AV187)","v":21553.65475176166},8.9806894799006916,null,null,1023,{"$f":"IF(AI188>$K$21,0,BA187+AZ188+BC187)","v":192266.20868985431},80.110920287439299,null,{"$f":"IF(AI188>$K$21,0,BD187)","v":0},0,null,null,1023,{"$f":"IF(AI188>$K$21,0,BI187+BH188+BK187)","v":1023},0.42625000000000002,null,{"$f":"IF(AI188>$K$21,0,BL187)","v":0},0,null,null,0,{"$f":"IF(AI188>$K$21,0,BQ187+BP188+BS187)","v":31561.052198272955},13.150438415947065,null,{"$f":"IF(AI188>$K$21,0,BT187)","v":21553.65475176166},8.9806894799006916]
[null,160,1191.83,null,null,null,null,160,1023,null,null,null,null,null,null,null,null,null,null,null,182,182,0,null,0,null,null,null,1023,null,-1023,null,null,null,182,1023,{"$f":"AK188+AJ189","v":224850.26088812633},93.687608703385976,null,21553.65475176166,8.9806894799006916,null,null,0,{"$f":"IF(AI189>$K$21,0,AS188+AR189)","v":222804.26088812633},92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,193289.20868985431,80.537170287439295,null,0,0,null,null,1023,2046,0.85250000000000004,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,161,1191.83,null,null,null,null,161,1023,null,null,null,null,null,null,null,null,null,null,null,183,183,0,null,0,null,null,null,1023,null,-1023,null,null,null,183,1023,225873.26088812633,94.113858703385972,null,21553.65475176166,8.9806894799006916,null,null,0,222804.26088812633,92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,194312.20868985431,80.963420287439291,null,0,0,null,null,1023,3069,1.2787500000000001,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,162,1191.83,null,null,null,null,162,1023,null,null,null,null,null,null,null,null,null,null,null,184,184,0,null,0,null,null,null,1023,null,-1023,null,null,null,184,1023,226896.26088812633,94.540108703385968,null,21553.65475176166,8.9806894799006916,null,null,0,222804.26088812633,92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,195335.20868985431,81.389670287439301,null,0,0,null,null,1023,4092,1.7050000000000001,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,163,1191.83,null,null,null,null,163,1023,null,null,null,null,null,null,null,null,null,null,null,185,185,0,null,0,null,null,null,1023,null,-1023,null,null,null,185,1023,227919.26088812633,94.966358703385978,null,21553.65475176166,8.9806894799006916,null,null,0,222804.26088812633,92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,196358.20868985431,81.815920287439297,null,0,0,null,null,1023,5115,2.1312500000000001,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,164,1191.83,null,null,null,null,164,1023,null,null,null,null,null,null,null,null,null,null,null,186,186,0,null,0,null,null,null,1023,null,-1023,null,null,null,186,1023,228942.26088812633,95.392608703385974,null,21553.65475176166,8.9806894799006916,null,null,0,222804.26088812633,92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,197381.20868985431,82.242170287439293,null,0,0,null,null,1023,6138,2.5575000000000001,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,165,1191.83,null,null,null,null,165,1023,null,null,null,null,null,null,null,null,null,null,null,187,187,0,null,0,null,null,null,1023,null,-1023,null,null,null,187,1023,229965.26088812633,95.81885870338597,null,21553.65475176166,8.9806894799006916,null,null,0,222804.26088812633,92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,198404.20868985431,82.668420287439304,null,0,0,null,null,1023,7161,2.9837500000000001,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,166,1191.83,null,null,null,null,166,1023,null,null,null,null,null,null,null,null,null,null,null,188,188,0,null,0,null,null,null,1023,null,-1023,null,null,null,188,1023,230988.26088812633,96.245108703385981,null,21553.65475176166,{"$f":"IF(AI195>$K$21,0,AN194*$E$20/12)","v":8.9806894799006916},null,null,0,222804.26088812633,92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,199427.20868985431,83.0946702874393,null,0,0,null,null,1023,8184,3.41,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,167,1191.83,null,null,null,null,167,1023,null,null,null,null,null,null,null,null,null,null,null,189,189,0,null,0,null,null,null,1023,null,-1023,null,null,null,189,1023,232011.26088812633,96.671358703385977,null,21553.65475176166,8.9806894799006916,null,null,0,222804.26088812633,92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,200450.20868985431,83.520920287439296,null,0,0,null,null,1023,9207,3.8362500000000002,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,168,1191.83,null,null,null,null,168,1023,null,null,null,null,null,null,null,null,null,null,null,190,190,0,null,0,null,null,null,1023,null,-1023,null,null,null,190,1023,233034.26088812633,97.097608703385973,null,21553.65475176166,8.9806894799006916,null,null,0,222804.26088812633,92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,201473.20868985431,83.947170287439292,null,0,0,null,null,1023,10230,4.2625000000000002,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,169,1191.83,null,null,null,null,169,1023,null,null,null,null,null,null,null,null,null,null,null,191,191,0,null,0,null,null,null,1023,null,-1023,null,null,null,191,1023,234057.26088812633,97.523858703385983,null,21553.65475176166,8.9806894799006916,null,null,0,222804.26088812633,92.83510870338597,null,21553.65475176166,8.9806894799006916,null,null,1023,202496.20868985431,84.373420287439288,null,0,0,null,null,1023,11253,4.6887499999999998,null,0,0,null,null,0,31561.052198272955,13.150438415947065,null,21553.65475176166,8.9806894799006916]
[null,170,1191.83,null,null,null,null,170,1023,null,null,null,null,null,null,null,null,null,null,null,192,192,0,null,0,null,null,null,1023,null,-1023,null,null,null,192,1023,{"$f":"IF(AI199>$K$21,0,AK198+AJ199)","v":235080.26088812633},97.950108703385979,{"$f":"SUM(AL188:AL199)","v":1147.2688044406316},{"$f":"IF(AI199>$K$21,0,AN198+AP199)","v":21661.423025520467},8.9806894799006916,{"$f":"SUM(AO188:AO199)","v":107.76827375880829},null,0,{"$f":"IF(AI199>$K$21,0,AS198+AR199)","v":222804.26088812633},92.83510870338597,{"$f":"SUM(AT188:AT199)","v":1114.0213044406314},{"$f":"IF(AI199>$K$21,0,AV198+AX199)","v":21661.423025520467},8.9806894799006916,{"$f":"SUM(AW188:AW199)","v":107.76827375880829},null,1023,203519.20868985431,84.799670287439298,{"$f":"SUM(BB188:BB199)","v":989.46354344927158},{"$f":"IF(AI199>$K$21,0,BD198+BF199)","v":0},0,{"$f":"SUM(BE188:BE199)","v":0},null,1023,12276,5.1150000000000002,{"$f":"SUM(BJ188:BJ199)","v":33.247500000000002},{"$f":"IF(AI199>$K$21,0,BL198+BN199)","v":0},0,{"$f":"SUM(BM188:BM199)","v":0},null,0,31561.052198272955,13.150438415947065,{"$f":"SUM(BR188:BR199)","v":157.80526099136478},{"$f":"IF(AI199>$K$21,0,BT198+BV199)","v":21661.423025520467},8.9806894799006916,{"$f":"SUM(BU188:BU199)","v":107.76827375880829}]
[null,171,1191.83,null,null,null,null,171,1023,null,null,null,null,null,null,null,null,null,null,null,193,193,{"$f":"C222","v":0},null,{"$f":"-W200","v":0},null,null,null,{"$f":"I222","v":1023},null,{"$f":"-AC200","v":-1023},null,null,null,193,1023,{"$f":"IF(AI200>$K$21,0,AK199+AJ200+AM199)","v":237250.52969256695},{"$f":"AK200*$E$20/12","v":98.854387371902888},null,21661.423025520467,9.0255929273001954,null,null,{"$f":"W200","v":0},{"$f":"IF(AI200>$K$21,0,AS199+AR200+AU199)","v":223918.28219256696},{"$f":"AS200*$E$20/12","v":93.2992842469029},null,{"$f":"IF(AI200>$K$21,0,AV199)","v":21661.423025520467},9.0255929273001954,null,null,{"$f":"AC200","v":1023},{"$f":"IF(AI200>$K$21,0,BA199+AZ200+BC199)","v":205531.67223330357},{"$f":"BA200*$E$20/12","v":85.638196763876479},null,{"$f":"IF(AI200>$K$21,0,BD199)","v":0},0,null,null,{"$f":"AJ200-W200","v":1023},{"$f":"IF(AI200>$K$21,0,BI199+BH200+BK199)","v":13332.247499999999},{"$f":"BI200*$E$20/12","v":5.5551031249999996},null,{"$f":"IF(AI200>$K$21,0,BL199)","v":0},0,null,null,{"$f":"AJ200-AC200","v":0},{"$f":"IF(AI200>$K$21,0,BQ199+BP200+BS199)","v":31718.85745926432},{"$f":"BQ200*$E$20/12","v":13.2161906080268},null,{"$f":"IF(AI200>$K$21,0,BT199)","v":21661.423025520467},9.0255929273001954]
[null,172,1191.83,null,null,null,null,172,1023,null,null,null,null,null,null,null,null,null,null,null,194,194,0,null,0,null,null,null,1023,null,-1023,null,null,null,194,{"$f":"IF(AI201>$K$21,0,IF(AC201>W201,AC201,W201))","v":1023},{"$f":"AK200+AJ201","v":238273.52969256695},99.280637371902898,null,{"$f":"IF(AI201>$K$21,0,AN200)","v":21661.423025520467},9.0255929273001954,null,null,0,{"$f":"IF(AI201>$K$21,0,AS200+AR201)","v":223918.28219256696},93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,206554.67223330357,86.064446763876489,null,0,0,null,null,1023,14355.247499999999,5.9813531249999992,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,{"$f":"IF(AI201>$K$21,0,BT200*$E$20/12)","v":9.0255929273001954}]
[null,173,1191.83,null,null,null,null,173,1023,null,null,null,null,null,null,null,null,null,null,null,195,195,0,null,0,null,null,null,1023,null,-1023,null,null,null,195,1023,239296.52969256695,99.706887371902894,null,21661.423025520467,9.0255929273001954,null,null,0,223918.28219256696,93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,207577.67223330357,86.490696763876485,null,0,0,null,null,1023,15378.247499999999,6.4076031250000005,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,9.0255929273001954]
[null,174,1191.83,null,null,null,null,174,1023,null,null,null,null,null,null,null,null,null,null,null,196,196,0,null,0,null,null,null,1023,null,-1023,null,null,null,196,1023,240319.52969256695,100.13313737190289,null,21661.423025520467,9.0255929273001954,null,null,0,223918.28219256696,93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,208600.67223330357,86.916946763876481,null,0,0,null,null,1023,16401.247499999998,6.8338531249999983,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,9.0255929273001954]
[null,175,1191.83,null,null,null,null,175,1023,null,null,null,null,null,null,null,null,null,null,null,197,197,0,null,0,null,null,null,1023,null,-1023,null,null,null,197,1023,241342.52969256695,100.5593873719029,null,21661.423025520467,9.0255929273001954,null,null,0,223918.28219256696,93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,209623.67223330357,87.343196763876492,null,0,0,null,null,1023,17424.247499999998,7.2601031249999997,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,9.0255929273001954]
[null,176,1191.83,null,null,null,null,176,1023,null,null,null,null,null,null,null,null,null,null,null,198,198,0,null,0,null,null,null,1023,null,-1023,null,null,null,198,1023,242365.52969256695,100.9856373719029,null,21661.423025520467,9.0255929273001954,null,null,0,223918.28219256696,93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,210646.67223330357,87.769446763876488,null,0,0,null,null,1023,18447.247499999998,7.6863531249999992,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,9.0255929273001954]
[null,177,1191.83,null,null,null,null,177,1023,null,null,null,null,null,null,null,null,null,null,null,199,199,0,null,0,null,null,null,1023,null,-1023,null,null,null,199,1023,243388.52969256695,101.41188737190289,null,21661.423025520467,9.0255929273001954,null,null,0,223918.28219256696,93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,211669.67223330357,88.195696763876484,null,0,0,null,null,1023,19470.247499999998,8.1126031249999997,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,9.0255929273001954]
[null,178,1191.83,null,null,null,null,178,1023,null,null,null,null,null,null,null,null,null,null,null,200,200,0,null,0,null,null,null,1023,null,-1023,null,null,null,200,1023,244411.52969256695,101.8381373719029,null,21661.423025520467,9.0255929273001954,null,null,0,223918.28219256696,93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,212692.67223330357,88.621946763876494,null,0,0,null,null,1023,20493.247499999998,8.5388531249999993,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,9.0255929273001954]
[null,179,1191.83,null,null,null,null,179,1023,null,null,null,null,null,null,null,null,null,null,null,201,201,0,null,0,null,null,null,1023,null,-1023,null,null,null,201,1023,245434.52969256695,102.2643873719029,null,21661.423025520467,9.0255929273001954,null,null,0,223918.28219256696,93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,213715.67223330357,89.04819676387649,null,0,0,null,null,1023,21516.247499999998,8.9651031249999988,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,9.0255929273001954]
[null,180,1191.21,1191.21,null,null,null,180,1023,null,null,null,null,null,null,null,null,null,null,null,202,202,0,null,0,null,null,null,1023,null,-1023,null,null,null,202,1023,246457.52969256695,102.69063737190289,null,21661.423025520467,9.0255929273001954,null,null,0,223918.28219256696,93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,214738.67223330357,89.474446763876486,null,0,0,null,null,1023,22539.247499999998,9.3913531250000002,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,9.0255929273001954]
[null,181,0,null,null,null,null,181,1023,null,null,null,null,null,null,null,null,null,null,null,203,203,0,null,0,null,null,null,1023,null,-1023,null,null,null,203,1023,247480.52969256695,103.11688737190291,null,21661.423025520467,9.0255929273001954,null,null,0,223918.28219256696,93.2992842469029,null,21661.423025520467,9.0255929273001954,null,null,1023,215761.67223330357,89.900696763876496,null,0,0,null,null,1023,23562.247499999998,9.8176031249999998,null,0,0,null,null,0,31718.85745926432,13.2161906080268,null,21661.423025520467,9.0255929273001954]
[null,182,0,null,null,null,null,182,1023,null,null,null,null,null,null,null,null,null,null,null,204,204,0,null,0,null,null,null,1023,null,-1023,null,null,null,204,1023,{"$f":"IF(AI211>$K$21,0,AK210+AJ211)","v":248503.52969256695},103.5431373719029,{"$f":"SUM(AL200:AL211)","v":1214.3851484628349},{"$f":"IF(AI211>$K$21,0,AN210+AP211)","v":21769.730140648069},9.0255929273001954,{"$f":"SUM(AO200:AO211)","v":108.30711512760234},null,0,{"$f":"IF(AI211>$K$21,0,AS210+AR211)","v":223918.28219256696},93.2992842469029,{"$f":"SUM(AT200:AT211)","v":1119.5914109628347},{"$f":"IF(AI211>$K$21,0,AV210+AX211)","v":21769.730140648069},9.0255929273001954,{"$f":"SUM(AW200:AW211)","v":108.30711512760234},null,1023,216784.67223330357,90.326946763876492,{"$f":"SUM(BB200:BB211)","v":1055.7908611665177},{"$f":"IF(AI211>$K$21,0,BD210+BF211)","v":0},0,{"$f":"SUM(BE200:BE211)","v":0},null,1023,24585.247499999998,10.243853124999999,{"$f":"SUM(BJ200:BJ211)","v":94.793737499999992},{"$f":"IF(AI211>$K$21,0,BL210+BN211)","v":0},0,{"$f":"SUM(BM200:BM211)","v":0},null,0,31718.85745926432,13.2161906080268,{"$f":"SUM(BR200:BR211)","v":158.59428729632165},{"$f":"IF(AI211>$K$21,0,BT210+BV211)","v":21769.730140648069},9.0255929273001954,{"$f":"SUM(BU200:BU211)","v":108.30711512760234}]
[null,183,0,null,null,null,null,183,1023,null,null,null,null,null,null,null,null,null,null,null,205,205,0,null,0,null,null,null,1023,null,-1023,null,null,null,205,1023,{"$f":"IF(AI212>$K$21,0,AK211+AJ212+AM211)","v":250740.91484102979},104.47538118376241,null,21769.730140648069,9.0707208919366966,null,null,0,{"$f":"IF(AI212>$K$21,0,AS211+AR212+AU211)","v":225037.87360352979},93.765780668137424,null,{"$f":"IF(AI212>$K$21,0,AV211)","v":21769.730140648069},9.0707208919366966,null,null,1023,{"$f":"IF(AI212>$K$21,0,BA211+AZ212+BC211)","v":218863.46309447009},91.193109622695872,null,{"$f":"IF(AI212>$K$21,0,BD211)","v":0},0,null,null,1023,{"$f":"IF(AI212>$K$21,0,BI211+BH212+BK211)","v":25703.041237499998},10.709600515624999,null,{"$f":"IF(AI212>$K$21,0,BL211)","v":0},0,null,null,0,{"$f":"IF(AI212>$K$21,0,BQ211+BP212+BS211)","v":31877.45174656064},13.282271561066935,null,{"$f":"IF(AI212>$K$21,0,BT211)","v":21769.730140648069},9.0707208919366966]
[null,184,0,null,null,null,null,184,1023,null,null,null,null,null,null,null,null,null,null,null,206,206,0,null,0,null,null,null,1023,null,-1023,null,null,null,206,1023,{"$f":"AK212+AJ213","v":251763.91484102979},104.9016311837624,null,21769.730140648069,9.0707208919366966,null,null,0,{"$f":"IF(AI213>$K$21,0,AS212+AR213)","v":225037.87360352979},93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,219886.46309447009,91.619359622695868,null,0,0,null,null,1023,26726.041237499998,11.135850515625,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,185,0,null,null,null,null,185,1023,null,null,null,null,null,null,null,null,null,null,null,207,207,0,null,0,null,null,null,1023,null,-1023,null,null,null,207,1023,252786.91484102979,105.32788118376241,null,21769.730140648069,9.0707208919366966,null,null,0,225037.87360352979,93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,220909.46309447009,92.045609622695864,null,0,0,null,null,1023,27749.041237499998,11.562100515625,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,186,0,null,null,null,null,186,1023,null,null,null,null,null,null,null,null,null,null,null,208,208,0,null,0,null,null,null,1023,null,-1023,null,null,null,208,1023,253809.91484102979,105.75413118376241,null,21769.730140648069,9.0707208919366966,null,null,0,225037.87360352979,93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,221932.46309447009,92.471859622695874,null,0,0,null,null,1023,28772.041237499998,11.988350515624999,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,187,0,null,null,null,null,187,1023,null,null,null,null,null,null,null,null,null,null,null,209,209,0,null,0,null,null,null,1023,null,-1023,null,null,null,209,1023,254832.91484102979,106.18038118376241,null,21769.730140648069,9.0707208919366966,null,null,0,225037.87360352979,93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,222955.46309447009,92.89810962269587,null,0,0,null,null,1023,29795.041237499998,12.414600515624999,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,188,0,null,null,null,null,188,1023,null,null,null,null,null,null,null,null,null,null,null,210,210,0,null,0,null,null,null,1023,null,-1023,null,null,null,210,1023,255855.91484102979,106.60663118376242,null,21769.730140648069,9.0707208919366966,null,null,0,225037.87360352979,93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,223978.46309447009,93.324359622695866,null,0,0,null,null,1023,30818.041237499998,12.840850515625,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,189,0,null,null,null,null,189,1023,null,null,null,null,null,null,null,null,null,null,null,211,211,0,null,0,null,null,null,1023,null,-1023,null,null,null,211,1023,256878.91484102979,107.03288118376241,null,21769.730140648069,9.0707208919366966,null,null,0,225037.87360352979,93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,225001.46309447009,93.750609622695876,null,0,0,null,null,1023,31841.041237499998,13.267100515624998,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,190,0,null,null,null,null,190,1023,null,null,null,null,null,null,null,null,null,null,null,212,212,0,null,0,null,null,null,1023,null,-1023,null,null,null,212,1023,257901.91484102979,107.45913118376241,null,21769.730140648069,9.0707208919366966,null,null,0,225037.87360352979,93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,226024.46309447009,94.176859622695872,null,0,0,null,null,1023,32864.041237500001,13.693350515625001,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,191,0,null,null,null,null,191,1023,null,null,null,null,null,null,null,null,null,null,null,213,213,0,null,0,null,null,null,1023,null,-1023,null,null,null,213,1023,258924.91484102979,107.88538118376242,null,21769.730140648069,9.0707208919366966,null,null,0,225037.87360352979,93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,227047.46309447009,94.603109622695868,null,0,0,null,null,1023,33887.041237500001,14.119600515625001,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,192,0,null,null,null,null,192,1023,null,null,null,null,null,null,null,null,null,null,null,214,214,0,null,0,null,null,null,1023,null,-1023,null,null,null,214,1023,259947.91484102979,108.31163118376242,null,21769.730140648069,9.0707208919366966,null,null,0,225037.87360352979,93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,228070.46309447009,95.029359622695878,null,0,0,null,null,1023,34910.041237500001,14.545850515625,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,193,0,null,null,null,null,193,1023,null,null,null,null,null,null,null,null,null,null,null,215,215,0,null,0,null,null,null,1023,null,-1023,null,null,null,215,1023,260970.91484102979,108.73788118376241,null,21769.730140648069,9.0707208919366966,null,null,0,225037.87360352979,93.765780668137424,null,21769.730140648069,9.0707208919366966,null,null,1023,229093.46309447009,95.455609622695874,null,0,0,null,null,1023,35933.041237500001,14.972100515625002,null,0,0,null,null,0,31877.45174656064,13.282271561066935,null,21769.730140648069,9.0707208919366966]
[null,194,0,null,null,null,null,194,1023,null,null,null,null,null,null,null,null,null,null,null,216,216,0,null,0,null,null,null,1023,null,-1023,null,null,null,216,1023,{"$f":"IF(AI223>$K$21,0,AK222+AJ223)","v":261993.91484102979},109.16413118376242,{"$f":"SUM(AL212:AL223)","v":1281.8370742051493},{"$f":"IF(AI223>$K$21,0,AN222+AP223)","v":21878.578791351309},9.0707208919366966,{"$f":"SUM(AO212:AO223)","v":108.84865070324038},null,0,{"$f":"IF(AI223>$K$21,0,AS222+AR223)","v":225037.87360352979},93.765780668137424,{"$f":"SUM(AT212:AT223)","v":1125.189368017649},{"$f":"IF(AI223>$K$21,0,AV222+AX223)","v":21878.578791351309},{"$f":"IF(AI223>$K$21,0,AV222*$E$20/12)","v":9.0707208919366966},{"$f":"SUM(AW212:AW223)","v":108.84865070324038},null,1023,{"$f":"IF(AI223>$K$21,0,BA222+AZ223)","v":230116.46309447009},95.88185962269587,{"$f":"SUM(BB212:BB223)","v":1122.4498154723506},{"$f":"IF(AI223>$K$21,0,BD222+BF223)","v":0},{"$f":"IF(AI223>$K$21,0,BD222*$E$20/12)","v":0},{"$f":"SUM(BE212:BE223)","v":0},null,1023,{"$f":"IF(V223>$K$21,0,BI222+BH223)","v":36956.041237500001},15.398350515624999,{"$f":"SUM(BJ212:BJ223)","v":156.64770618750001},{"$f":"IF(AI223>$K$21,0,BL222+BN223)","v":0},{"$f":"IF(AI223>$K$21,0,BL222*$E$20/12)","v":0},{"$f":"SUM(BM212:BM223)","v":0},null,0,{"$f":"IF(AI223>$K$21,0,BQ222+BP223)","v":31877.45174656064},13.282271561066935,{"$f":"SUM(BR212:BR223)","v":159.38725873280322},{"$f":"IF(AI223>$K$21,0,BT222+BV223)","v":21878.578791351309},9.0707208919366966,{"$f":"SUM(BU212:BU223)","v":108.84865070324038}]
[null,195,{"$f":"IF(B224>$I$21,0,IF(AND(D224<>C223,D224<>0),D224,C223))","v":0},null,null,null,null,195,{"$f":"IF(H224>$J$21,0,IF(AND(J224<>I223,J224<>0),J224,I223))","v":1023},null,null,null,null,null,null,null,null,null,null,null,217,217,0,null,0,null,null,null,1023,null,-1023,null,null,null,217,1023,{"$f":"IF(AI224>$K$21,0,AK223+AJ224+AM223)","v":264298.75191523496},110.12447996468124,null,21878.578791351309,9.1160744963963793,null,null,0,{"$f":"IF(AI224>$K$21,0,AS223+AR224+AU223)","v":226163.06297154745},94.234609571478117,null,{"$f":"IF(AI224>$K$21,0,AV223)","v":21878.578791351309},9.1160744963963793,null,null,1023,{"$f":"IF(AI224>$K$21,0,BA223+AZ224+BC223)","v":232261.91290994245},96.775797045809341,null,{"$f":"IF(AI224>$K$21,0,BD223)","v":0},0,null,null,1023,{"$f":"IF(AI224>$K$21,0,BI223+BH224+BK223)","v":38135.688943687499},15.889870393203125,null,{"$f":"IF(AI224>$K$21,0,BL223)","v":0},0,null,null,0,{"$f":"IF(AI224>$K$21,0,BQ223+BP224+BS223)","v":32036.839005293445},13.348682918872269,null,{"$f":"IF(AI224>$K$21,0,BT223)","v":21878.578791351309},9.1160744963963793]
[null,196,0,null,null,null,null,196,1023,null,null,null,null,null,null,null,null,null,null,null,218,218,0,null,0,null,null,null,1023,null,-1023,null,null,null,218,1023,{"$f":"AK224+AJ225","v":265321.75191523496},110.55072996468124,null,21878.578791351309,9.1160744963963793,null,null,0,{"$f":"IF(AI225>$K$21,0,AS224+AR225)","v":226163.06297154745},94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,233284.91290994245,97.202047045809351,null,0,0,null,null,1023,39158.688943687499,16.316120393203125,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,197,0,null,null,null,null,197,1023,null,null,null,null,null,null,null,null,null,null,null,219,219,0,null,0,null,null,null,1023,null,-1023,null,null,null,219,1023,266344.75191523496,110.97697996468123,null,21878.578791351309,9.1160744963963793,null,null,0,226163.06297154745,94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,234307.91290994245,97.628297045809347,null,0,0,null,null,1023,40181.688943687499,16.742370393203124,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,198,0,null,null,null,null,198,1023,null,null,null,null,null,null,null,null,null,null,null,220,220,0,null,0,null,null,null,1023,null,-1023,null,null,null,220,1023,267367.75191523496,111.40322996468124,null,21878.578791351309,9.1160744963963793,null,null,0,226163.06297154745,94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,235330.91290994245,98.054547045809343,null,0,0,null,null,1023,41204.688943687499,17.168620393203124,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,199,0,null,null,null,null,199,1023,null,null,null,null,null,null,null,null,null,null,null,221,221,0,null,0,null,null,null,1023,null,-1023,null,null,null,221,1023,268390.75191523496,111.82947996468124,null,21878.578791351309,9.1160744963963793,null,null,0,226163.06297154745,94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,236353.91290994245,98.480797045809354,null,0,0,null,null,1023,42227.688943687499,17.594870393203127,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,200,0,null,null,null,null,200,1023,null,null,null,null,null,null,null,null,null,null,null,222,222,0,null,0,null,null,null,1023,null,-1023,null,null,null,222,1023,269413.75191523496,112.25572996468124,null,21878.578791351309,9.1160744963963793,null,null,0,226163.06297154745,94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,237376.91290994245,98.90704704580935,null,0,0,null,null,1023,43250.688943687499,18.021120393203123,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,201,0,null,null,null,null,201,1023,null,null,null,null,null,null,null,null,null,null,null,223,223,0,null,0,null,null,null,1023,null,-1023,null,null,null,223,1023,270436.75191523496,112.68197996468125,null,21878.578791351309,9.1160744963963793,null,null,0,226163.06297154745,94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,238399.91290994245,99.333297045809346,null,0,0,null,null,1023,44273.688943687499,18.447370393203126,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,202,0,null,null,null,null,202,1023,null,null,null,null,null,null,null,null,null,null,null,224,224,0,null,0,null,null,null,1023,null,-1023,null,null,null,224,1023,271459.75191523496,113.10822996468124,null,21878.578791351309,9.1160744963963793,null,null,0,226163.06297154745,94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,239422.91290994245,99.759547045809356,null,0,0,null,null,1023,45296.688943687499,18.873620393203126,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,203,0,null,null,null,null,203,1023,null,null,null,null,null,null,null,null,null,null,null,225,225,0,null,0,null,null,null,1023,null,-1023,null,null,null,225,1023,272482.75191523496,113.53447996468122,null,21878.578791351309,9.1160744963963793,null,null,0,226163.06297154745,94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,240445.91290994245,100.18579704580935,null,0,0,null,null,1023,46319.688943687499,19.299870393203125,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,204,0,null,null,null,null,204,1023,null,null,null,null,null,null,null,null,null,null,null,226,226,0,null,0,null,null,null,1023,null,-1023,null,null,null,226,1023,273505.75191523496,113.96072996468122,null,21878.578791351309,9.1160744963963793,null,null,0,226163.06297154745,94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,241468.91290994245,100.61204704580935,null,0,0,null,null,1023,47342.688943687499,19.726120393203125,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,205,0,null,null,null,null,205,1023,null,null,null,null,null,null,null,null,null,null,null,227,227,0,null,0,null,null,null,1023,null,-1023,null,null,null,227,1023,274528.75191523496,114.38697996468123,null,21878.578791351309,9.1160744963963793,null,null,0,226163.06297154745,94.234609571478117,null,21878.578791351309,9.1160744963963793,null,null,1023,242491.91290994245,101.03829704580936,null,0,0,null,null,1023,48365.688943687499,20.152370393203125,null,0,0,null,null,0,32036.839005293445,13.348682918872269,null,21878.578791351309,9.1160744963963793]
[null,206,0,null,null,null,null,206,1023,null,null,null,null,null,null,null,null,null,null,null,228,228,0,null,0,null,null,null,1023,null,-1023,null,null,null,228,1023,{"$f":"IF(AI235>$K$21,0,AK234+AJ235)","v":275551.75191523496},114.81322996468123,{"$f":"SUM(AL224:AL235)","v":1349.6262595761746},{"$f":"IF(AI235>$K$21,0,AN234+AP235)","v":21987.971685308064},9.1160744963963793,{"$f":"SUM(AO224:AO235)","v":109.39289395675655},null,0,{"$f":"IF(AI235>$K$21,0,AS234+AR235)","v":226163.06297154745},94.234609571478117,{"$f":"SUM(AT224:AT235)","v":1130.8153148577373},{"$f":"IF(AI235>$K$21,0,AV234+AX235)","v":21987.971685308064},9.1160744963963793,{"$f":"SUM(AW224:AW235)","v":109.39289395675655},null,1023,243514.91290994245,101.46454704580935,{"$f":"SUM(BB224:BB235)","v":1189.4420645497121},{"$f":"IF(AI235>$K$21,0,BD234+BF235)","v":0},0,{"$f":"SUM(BE224:BE235)","v":0},null,{"$f":"AJ235-W235","v":1023},49388.688943687499,{"$f":"BI235*$E$20/12","v":20.578620393203124},{"$f":"SUM(BJ224:BJ235)","v":218.8109447184375},{"$f":"IF(AI235>$K$21,0,BL234+BN235)","v":0},0,{"$f":"SUM(BM224:BM235)","v":0},null,0,32036.839005293445,13.348682918872269,{"$f":"SUM(BR224:BR235)","v":160.18419502646722},{"$f":"IF(AI235>$K$21,0,BT234+BV235)","v":21987.971685308064},9.1160744963963793,{"$f":"SUM(BU224:BU235)","v":109.39289395675655}]
[null,207,0,null,null,null,null,207,1023,null,null,null,null,null,null,null,null,null,null,null,229,229,0,null,0,null,null,null,1023,null,-1023,null,null,null,229,1023,{"$f":"IF(AI236>$K$21,0,AK235+AJ236+AM235)","v":277924.37817481114},115.80182423950464,null,21987.971685308064,9.1616548688783599,null,null,0,{"$f":"IF(AI236>$K$21,0,AS235+AR236+AU235)","v":227293.87828640518},94.705782619335494,null,{"$f":"IF(AI236>$K$21,0,AV235)","v":21987.971685308064},9.1616548688783599,null,null,1023,{"$f":"IF(AI236>$K$21,0,BA235+AZ236+BC235)","v":245727.35497449216},102.3863979060384,null,{"$f":"IF(AI236>$K$21,0,BD235)","v":0},0,null,null,1023,{"$f":"IF(AI236>$K$21,0,BI235+BH236+BK235)","v":50630.499888405939},21.096041620169142,null,{"$f":"IF(AI236>$K$21,0,BL235)","v":0},0,null,null,0,{"$f":"IF(AI236>$K$21,0,BQ235+BP236+BS235)","v":32197.023200319913},13.415426333466632,null,{"$f":"IF(AI236>$K$21,0,BT235)","v":21987.971685308064},9.1616548688783599]
[null,208,0,null,null,null,null,208,1023,null,null,null,null,null,null,null,null,null,null,null,230,230,0,null,0,null,null,null,1023,null,-1023,null,null,null,230,1023,{"$f":"AK236+AJ237","v":278947.37817481114},116.22807423950464,null,21987.971685308064,9.1616548688783599,null,null,0,{"$f":"IF(AI237>$K$21,0,AS236+AR237)","v":227293.87828640518},94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,246750.35497449216,102.81264790603841,null,0,0,null,null,1023,51653.499888405939,21.522291620169142,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,209,0,null,null,null,null,209,1023,null,null,null,null,null,null,null,null,null,null,null,231,231,0,null,0,null,null,null,1023,null,-1023,null,null,null,231,1023,279970.37817481114,116.65432423950465,null,21987.971685308064,9.1616548688783599,null,null,0,227293.87828640518,94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,247773.35497449216,103.2388979060384,null,0,0,null,null,1023,52676.499888405939,21.948541620169141,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,210,0,null,null,null,null,210,1023,null,null,null,null,null,null,null,null,null,null,null,232,232,0,null,0,null,null,null,1023,null,-1023,null,null,null,232,1023,280993.37817481114,117.08057423950464,null,21987.971685308064,9.1616548688783599,null,null,0,227293.87828640518,94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,248796.35497449216,103.6651479060384,null,0,0,null,null,1023,53699.499888405939,22.374791620169145,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,211,0,null,null,null,null,211,1023,null,null,null,null,null,null,null,null,null,null,null,233,233,0,null,0,null,null,null,1023,null,-1023,null,null,null,233,1023,282016.37817481114,117.50682423950464,null,21987.971685308064,9.1616548688783599,null,null,0,227293.87828640518,94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,249819.35497449216,104.09139790603841,null,0,0,null,null,1023,54722.499888405939,22.801041620169141,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,212,0,null,null,null,null,212,1023,null,null,null,null,null,null,null,null,null,null,null,234,234,0,null,0,null,null,null,1023,null,-1023,null,null,null,234,1023,283039.37817481114,117.93307423950465,null,21987.971685308064,9.1616548688783599,null,null,0,227293.87828640518,94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,250842.35497449216,104.51764790603841,null,0,0,null,null,1023,55745.499888405939,23.22729162016914,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,213,0,null,null,null,null,213,1023,null,null,null,null,null,null,null,null,null,null,null,235,235,0,null,0,null,null,null,1023,null,-1023,null,null,null,235,1023,284062.37817481114,118.35932423950464,null,21987.971685308064,9.1616548688783599,null,null,0,227293.87828640518,94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,251865.35497449216,104.9438979060384,null,0,0,null,null,1023,56768.499888405939,23.65354162016914,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,214,0,null,null,null,null,214,1023,null,null,null,null,null,null,null,null,null,null,null,236,236,0,null,0,null,null,null,1023,null,-1023,null,null,null,236,1023,285085.37817481114,118.78557423950464,null,21987.971685308064,9.1616548688783599,null,null,0,227293.87828640518,94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,252888.35497449216,105.37014790603841,null,0,0,null,null,1023,57791.499888405939,24.079791620169143,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,215,0,null,null,null,null,215,1023,null,null,null,null,null,null,null,null,null,null,null,237,237,0,null,0,null,null,null,1023,null,-1023,null,null,null,237,1023,286108.37817481114,119.21182423950465,null,21987.971685308064,9.1616548688783599,null,null,0,227293.87828640518,94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,253911.35497449216,105.79639790603841,null,0,0,null,null,1023,58814.499888405939,24.506041620169142,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,216,0,null,null,null,null,216,1023,null,null,null,null,null,null,null,null,null,null,null,238,238,0,null,0,null,null,null,1023,null,-1023,null,null,null,238,1023,287131.37817481114,119.63807423950465,null,21987.971685308064,9.1616548688783599,null,null,0,227293.87828640518,94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,254934.35497449216,106.2226479060384,null,0,0,null,null,1023,59837.499888405939,24.932291620169142,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,217,0,null,null,null,null,217,1023,null,null,null,null,null,null,null,null,null,null,null,239,239,0,null,0,null,null,null,1023,null,-1023,null,null,null,239,1023,288154.37817481114,120.06432423950464,null,21987.971685308064,9.1616548688783599,null,null,0,227293.87828640518,94.705782619335494,null,21987.971685308064,9.1616548688783599,null,null,1023,255957.35497449216,106.64889790603841,null,0,0,null,null,1023,60860.499888405939,25.358541620169145,null,0,0,null,null,0,32197.023200319913,13.415426333466632,null,21987.971685308064,9.1616548688783599]
[null,218,0,null,null,null,null,218,1023,null,null,null,null,null,null,null,null,null,null,null,240,240,0,null,{"$f":"-W247","v":0},null,null,null,1021.01,null,-1021.01,null,null,null,240,1021.01,{"$f":"IF(AI247>$K$21,0,AK246+AJ247)","v":289175.38817481115},120.48974507283798,{"$f":"SUM(AL236:AL247)","v":1417.7535617073891},{"$f":"IF(AI247>$K$21,0,AN246+AP247)","v":22097.911543734604},9.1616548688783599,{"$f":"SUM(AO236:AO247)","v":109.93985842654031},null,{"$f":"W247","v":0},{"$f":"IF(AI247>$K$21,0,AS246+AR247)","v":227293.87828640518},{"$f":"AS247*$E$20/12","v":94.705782619335494},{"$f":"SUM(AT236:AT247)","v":1136.469391432026},{"$f":"IF(AI247>$K$21,0,AV246+AX247)","v":22097.911543734604},9.1616548688783599,{"$f":"SUM(AW236:AW247)","v":109.93985842654031},null,{"$f":"AC247","v":1021.01},256978.36497449217,{"$f":"BA247*$E$20/12","v":107.07431873937173},{"$f":"SUM(BB236:BB247)","v":1256.768445705794},{"$f":"IF(AI247>$K$21,0,BD246+BF247)","v":0},0,{"$f":"SUM(BE236:BE247)","v":0},null,{"$f":"AJ247-W247","v":1021.01},61881.509888405941,{"$f":"BI247*$E$20/12","v":25.783962453502479},{"$f":"SUM(BJ236:BJ247)","v":281.28417027536307},{"$f":"IF(AI247>$K$21,0,BL246+BN247)","v":0},0,{"$f":"SUM(BM236:BM247)","v":0},null,{"$f":"AJ247-AC247","v":0},32197.023200319913,{"$f":"BQ247*$E$20/12","v":13.415426333466632},{"$f":"SUM(BR236:BR247)","v":160.98511600159955},{"$f":"IF(AI247>$K$21,0,BT246+BV247)","v":22097.911543734604},9.1616548688783599,{"$f":"SUM(BU236:BU247)","v":109.93985842654031}]
[null,219,0,null,null,null,null,219,1023,null,null,null,null,null,null,null,null,null,null,null,241,241,0,null,0,null,null,null,0,null,0,null,null,null,241,0,{"$f":"IF(AI248>$K$21,0,AK247+AJ248+AM247)","v":0},{"$f":"AK248*$E$20/12","v":0},null,0,0,null,null,0,{"$f":"IF(AI248>$K$21,0,AS247+AR248+AU247)","v":0},0,null,{"$f":"IF(AI248>$K$21,0,AV247)","v":0},0,null,null,0,{"$f":"IF(AI248>$K$21,0,BA247+AZ248+BC247)","v":0},0,null,{"$f":"IF(AI248>$K$21,0,BD247)","v":0},0,null,null,0,{"$f":"IF(AI248>$K$21,0,BI247+BH248+BK247)","v":0},0,null,{"$f":"IF(AI248>$K$21,0,BL247)","v":0},0,null,null,0,{"$f":"IF(AI248>$K$21,0,BQ247+BP248+BS247)","v":0},0,null,{"$f":"IF(AI248>$K$21,0,BT247)","v":0},0]
[null,220,0,null,null,null,null,220,1023,null,null,null,null,null,null,null,null,null,null,null,242,242,0,null,0,null,null,null,0,null,0,null,null,null,242,0,{"$f":"AK248+AJ249","v":0},0,null,0,0,null,null,{"$f":"W249","v":0},{"$f":"IF(AI249>$K$21,0,AS248+AR249)","v":0},{"$f":"AS249*$E$20/12","v":0},null,0,0,null,null,{"$f":"AC249","v":0},0,{"$f":"BA249*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ249-W249","v":0},0,{"$f":"BI249*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ249-AC249","v":0},0,{"$f":"BQ249*$E$20/12","v":0},null,0,0]
[null,221,0,null,null,null,null,221,1023,null,null,null,null,null,null,null,null,null,null,null,243,243,0,null,0,null,null,null,0,null,0,null,null,null,243,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,222,0,null,null,null,null,222,1023,null,null,null,null,null,null,null,null,null,null,null,244,244,0,null,0,null,null,null,0,null,0,null,null,null,244,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,223,0,null,null,null,null,223,1023,null,null,null,null,null,null,null,null,null,null,null,245,245,0,null,0,null,null,null,0,null,0,null,null,null,245,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,224,0,null,null,null,null,224,1023,null,null,null,null,null,null,null,null,null,null,null,246,246,0,null,0,null,null,null,0,null,0,null,null,null,246,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,225,0,null,null,null,null,225,1023,null,null,null,null,null,null,null,null,null,null,null,247,247,0,null,0,null,null,null,0,null,0,null,null,null,247,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,226,0,null,null,null,null,226,1023,null,null,null,null,null,null,null,null,null,null,null,248,248,0,null,0,null,null,null,0,null,0,null,null,null,248,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,227,0,null,null,null,null,227,1023,null,null,null,null,null,null,null,null,null,null,null,249,249,0,null,0,null,null,null,0,null,0,null,null,null,249,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,228,0,null,null,null,null,228,1023,null,null,null,null,null,null,null,null,null,null,null,250,250,0,null,0,null,null,null,0,null,0,null,null,null,250,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,229,0,null,null,null,null,229,1023,null,null,null,null,null,null,null,null,null,null,null,251,251,0,null,0,null,null,null,0,null,0,null,null,null,251,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,230,0,null,null,null,null,230,1023,null,null,null,null,null,null,null,null,null,null,null,252,252,0,null,0,null,null,null,0,null,0,null,null,null,252,0,{"$f":"IF(AI259>$K$21,0,AK258+AJ259)","v":0},0,{"$f":"SUM(AL248:AL259)","v":0},{"$f":"IF(AI259>$K$21,0,AN258+AP259)","v":0},{"$f":"IF(AI259>$K$21,0,AN258*$E$20/12)","v":0},{"$f":"SUM(AO248:AO259)","v":0},null,0,{"$f":"IF(AI259>$K$21,0,AS258+AR259)","v":0},0,{"$f":"SUM(AT248:AT259)","v":0},{"$f":"IF(AI259>$K$21,0,AV258+AX259)","v":0},0,{"$f":"SUM(AW248:AW259)","v":0},null,0,0,0,{"$f":"SUM(BB248:BB259)","v":0},{"$f":"IF(AI259>$K$21,0,BD258+BF259)","v":0},0,{"$f":"SUM(BE248:BE259)","v":0},null,0,0,0,{"$f":"SUM(BJ248:BJ259)","v":0},{"$f":"IF(AI259>$K$21,0,BL258+BN259)","v":0},0,{"$f":"SUM(BM248:BM259)","v":0},null,0,0,0,{"$f":"SUM(BR248:BR259)","v":0},{"$f":"IF(AI259>$K$21,0,BT258+BV259)","v":0},0,{"$f":"SUM(BU248:BU259)","v":0}]
[null,231,0,null,null,null,null,231,1023,null,null,null,null,null,null,null,null,null,null,null,253,253,0,null,0,null,null,null,0,null,0,null,null,null,253,0,{"$f":"IF(AI260>$K$21,0,AK259+AJ260+AM259)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI260>$K$21,0,AS259+AR260+AU259)","v":0},0,null,{"$f":"IF(AI260>$K$21,0,AV259)","v":0},0,null,null,0,{"$f":"IF(AI260>$K$21,0,BA259+AZ260+BC259)","v":0},0,null,{"$f":"IF(AI260>$K$21,0,BD259)","v":0},0,null,null,0,{"$f":"IF(AI260>$K$21,0,BI259+BH260+BK259)","v":0},0,null,{"$f":"IF(AI260>$K$21,0,BL259)","v":0},0,null,null,0,{"$f":"IF(AI260>$K$21,0,BQ259+BP260+BS259)","v":0},0,null,{"$f":"IF(AI260>$K$21,0,BT259)","v":0},0]
[null,232,0,null,null,null,null,232,1023,null,null,null,null,null,null,null,null,null,null,null,254,254,0,null,0,null,null,null,0,null,0,null,null,null,254,0,{"$f":"AK260+AJ261","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI261>$K$21,0,AS260+AR261)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,233,0,null,null,null,null,233,1023,null,null,null,null,null,null,null,null,null,null,null,255,255,0,null,0,null,null,null,0,null,0,null,null,null,255,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,234,0,null,null,null,null,234,1023,null,null,null,null,null,null,null,null,null,null,null,256,256,0,null,0,null,null,null,0,null,0,null,null,null,256,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,235,0,null,null,null,null,235,1023,null,null,null,null,null,null,null,null,null,null,null,257,257,{"$f":"C286","v":0},null,0,null,null,null,{"$f":"I286","v":0},null,{"$f":"-AC264","v":0},null,null,null,257,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,236,0,null,null,null,null,236,1023,null,null,null,null,null,null,null,null,null,null,null,258,258,0,null,0,null,null,null,0,null,0,null,null,null,258,{"$f":"IF(AI265>$K$21,0,IF(AC265>W265,AC265,W265))","v":0},0,0,null,{"$f":"IF(AI265>$K$21,0,AN264)","v":0},0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI265>$K$21,0,BT264*$E$20/12)","v":0}]
[null,237,0,null,null,null,null,237,1023,null,null,null,null,null,null,null,null,null,null,null,259,259,0,null,0,null,null,null,0,null,0,null,null,null,259,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,238,0,null,null,null,null,238,1023,null,null,null,null,null,null,null,null,null,null,null,260,260,0,null,0,null,null,null,0,null,0,null,null,null,260,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,239,0,null,null,null,null,239,1023,null,null,null,null,null,null,null,null,null,null,null,261,261,0,null,0,null,null,null,0,null,0,null,null,null,261,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,240,0,null,null,null,null,240,1021.01,1021.01,null,null,null,null,null,null,null,null,null,null,262,262,0,null,0,null,null,null,0,null,0,null,null,null,262,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,241,0,null,null,null,null,241,0,null,null,null,null,null,null,null,null,null,null,null,263,263,0,null,0,null,null,null,0,null,0,null,null,null,263,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,242,0,null,null,null,null,242,0,null,null,null,null,null,null,null,null,null,null,null,264,264,0,null,0,null,null,null,0,null,0,null,null,null,264,0,{"$f":"IF(AI271>$K$21,0,AK270+AJ271)","v":0},0,{"$f":"SUM(AL260:AL271)","v":0},{"$f":"IF(AI271>$K$21,0,AN270+AP271)","v":0},0,{"$f":"SUM(AO260:AO271)","v":0},null,0,{"$f":"IF(AI271>$K$21,0,AS270+AR271)","v":0},0,{"$f":"SUM(AT260:AT271)","v":0},{"$f":"IF(AI271>$K$21,0,AV270+AX271)","v":0},0,{"$f":"SUM(AW260:AW271)","v":0},null,0,0,0,{"$f":"SUM(BB260:BB271)","v":0},{"$f":"IF(AI271>$K$21,0,BD270+BF271)","v":0},0,{"$f":"SUM(BE260:BE271)","v":0},null,0,0,0,{"$f":"SUM(BJ260:BJ271)","v":0},{"$f":"IF(AI271>$K$21,0,BL270+BN271)","v":0},0,{"$f":"SUM(BM260:BM271)","v":0},null,0,0,0,{"$f":"SUM(BR260:BR271)","v":0},{"$f":"IF(AI271>$K$21,0,BT270+BV271)","v":0},0,{"$f":"SUM(BU260:BU271)","v":0}]
[null,243,0,null,null,null,null,243,0,null,null,null,null,null,null,null,null,null,null,null,265,265,0,null,0,null,null,null,0,null,0,null,null,null,265,0,{"$f":"IF(AI272>$K$21,0,AK271+AJ272+AM271)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI272>$K$21,0,AS271+AR272+AU271)","v":0},0,null,{"$f":"IF(AI272>$K$21,0,AV271)","v":0},0,null,null,0,{"$f":"IF(AI272>$K$21,0,BA271+AZ272+BC271)","v":0},0,null,{"$f":"IF(AI272>$K$21,0,BD271)","v":0},0,null,null,0,{"$f":"IF(AI272>$K$21,0,BI271+BH272+BK271)","v":0},0,null,{"$f":"IF(AI272>$K$21,0,BL271)","v":0},0,null,null,0,{"$f":"IF(AI272>$K$21,0,BQ271+BP272+BS271)","v":0},0,null,{"$f":"IF(AI272>$K$21,0,BT271)","v":0},0]
[null,244,0,null,null,null,null,244,0,null,null,null,null,null,null,null,null,null,null,null,266,266,0,null,0,null,null,null,0,null,0,null,null,null,266,0,{"$f":"AK272+AJ273","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI273>$K$21,0,AS272+AR273)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,245,0,null,null,null,null,245,0,null,null,null,null,null,null,null,null,null,null,null,267,267,0,null,0,null,null,null,0,null,0,null,null,null,267,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,246,0,null,null,null,null,246,0,null,null,null,null,null,null,null,null,null,null,null,268,268,0,null,0,null,null,null,0,null,0,null,null,null,268,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,247,0,null,null,null,null,247,0,null,null,null,null,null,null,null,null,null,null,null,269,269,0,null,0,null,null,null,0,null,0,null,null,null,269,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,248,0,null,null,null,null,248,0,null,null,null,null,null,null,null,null,null,null,null,270,270,0,null,0,null,null,null,0,null,0,null,null,null,270,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,249,0,null,null,null,null,249,0,null,null,null,null,null,null,null,null,null,null,null,271,271,0,null,0,null,null,null,0,null,0,null,null,null,271,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,250,0,null,null,null,null,250,0,null,null,null,null,null,null,null,null,null,null,null,272,272,0,null,0,null,null,null,0,null,0,null,null,null,272,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,251,0,null,null,null,null,251,0,null,null,null,null,null,null,null,null,null,null,null,273,273,0,null,0,null,null,null,0,null,0,null,null,null,273,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,252,0,null,null,null,null,252,0,null,null,null,null,null,null,null,null,null,null,null,274,274,0,null,0,null,null,null,0,null,0,null,null,null,274,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,253,0,null,null,null,null,253,0,null,null,null,null,null,null,null,null,null,null,null,275,275,0,null,0,null,null,null,0,null,0,null,null,null,275,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,254,0,null,null,null,null,254,0,null,null,null,null,null,null,null,null,null,null,null,276,276,0,null,0,null,null,null,0,null,0,null,null,null,276,0,{"$f":"IF(AI283>$K$21,0,AK282+AJ283)","v":0},0,{"$f":"SUM(AL272:AL283)","v":0},{"$f":"IF(AI283>$K$21,0,AN282+AP283)","v":0},0,{"$f":"SUM(AO272:AO283)","v":0},null,0,{"$f":"IF(AI283>$K$21,0,AS282+AR283)","v":0},0,{"$f":"SUM(AT272:AT283)","v":0},{"$f":"IF(AI283>$K$21,0,AV282+AX283)","v":0},0,{"$f":"SUM(AW272:AW283)","v":0},null,0,0,0,{"$f":"SUM(BB272:BB283)","v":0},{"$f":"IF(AI283>$K$21,0,BD282+BF283)","v":0},0,{"$f":"SUM(BE272:BE283)","v":0},null,0,0,0,{"$f":"SUM(BJ272:BJ283)","v":0},{"$f":"IF(AI283>$K$21,0,BL282+BN283)","v":0},0,{"$f":"SUM(BM272:BM283)","v":0},null,0,0,0,{"$f":"SUM(BR272:BR283)","v":0},{"$f":"IF(AI283>$K$21,0,BT282+BV283)","v":0},0,{"$f":"SUM(BU272:BU283)","v":0}]
[null,255,0,null,null,null,null,255,0,null,null,null,null,null,null,null,null,null,null,null,277,277,0,null,0,null,null,null,0,null,0,null,null,null,277,0,{"$f":"IF(AI284>$K$21,0,AK283+AJ284+AM283)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI284>$K$21,0,AS283+AR284+AU283)","v":0},0,null,{"$f":"IF(AI284>$K$21,0,AV283)","v":0},0,null,null,0,{"$f":"IF(AI284>$K$21,0,BA283+AZ284+BC283)","v":0},0,null,{"$f":"IF(AI284>$K$21,0,BD283)","v":0},0,null,null,0,{"$f":"IF(AI284>$K$21,0,BI283+BH284+BK283)","v":0},0,null,{"$f":"IF(AI284>$K$21,0,BL283)","v":0},0,null,null,0,{"$f":"IF(AI284>$K$21,0,BQ283+BP284+BS283)","v":0},0,null,{"$f":"IF(AI284>$K$21,0,BT283)","v":0},0]
[null,256,0,null,null,null,null,256,0,null,null,null,null,null,null,null,null,null,null,null,278,278,0,null,0,null,null,null,0,null,0,null,null,null,278,0,{"$f":"AK284+AJ285","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI285>$K$21,0,AS284+AR285)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,257,0,null,null,null,null,257,0,null,null,null,null,null,null,null,null,null,null,null,279,279,0,null,0,null,null,null,0,null,0,null,null,null,279,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,258,0,null,null,null,null,258,0,null,null,null,null,null,null,null,null,null,null,null,280,280,0,null,0,null,null,null,0,null,0,null,null,null,280,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI287>$K$21,0,AV286*$E$20/12)","v":0},null,null,0,{"$f":"IF(AI287>$K$21,0,BA286+AZ287)","v":0},0,null,0,{"$f":"IF(AI287>$K$21,0,BD286*$E$20/12)","v":0},null,null,0,{"$f":"IF(V287>$K$21,0,BI286+BH287)","v":0},0,null,0,{"$f":"IF(AI287>$K$21,0,BL286*$E$20/12)","v":0},null,null,0,{"$f":"IF(AI287>$K$21,0,BQ286+BP287)","v":0},0,null,0,0]
[null,259,{"$f":"IF(B288>$I$21,0,IF(AND(D288<>C287,D288<>0),D288,C287))","v":0},null,null,null,null,259,{"$f":"IF(H288>$J$21,0,IF(AND(J288<>I287,J288<>0),J288,I287))","v":0},null,null,null,null,null,null,null,null,null,null,null,281,281,0,null,0,null,null,null,0,null,0,null,null,null,281,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,260,0,null,null,null,null,260,0,null,null,null,null,null,null,null,null,null,null,null,282,282,0,null,0,null,null,null,0,null,0,null,null,null,282,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,261,0,null,null,null,null,261,0,null,null,null,null,null,null,null,null,null,null,null,283,283,0,null,0,null,null,null,0,null,0,null,null,null,283,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,262,0,null,null,null,null,262,0,null,null,null,null,null,null,null,null,null,null,null,284,284,0,null,0,null,null,null,0,null,0,null,null,null,284,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,263,0,null,null,null,null,263,0,null,null,null,null,null,null,null,null,null,null,null,285,285,0,null,0,null,null,null,0,null,0,null,null,null,285,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,264,0,null,null,null,null,264,0,null,null,null,null,null,null,null,null,null,null,null,286,286,0,null,0,null,null,null,0,null,0,null,null,null,286,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,265,0,null,null,null,null,265,0,null,null,null,null,null,null,null,null,null,null,null,287,287,0,null,0,null,null,null,0,null,0,null,null,null,287,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,266,0,null,null,null,null,266,0,null,null,null,null,null,null,null,null,null,null,null,288,288,0,null,0,null,null,null,0,null,0,null,null,null,288,0,{"$f":"IF(AI295>$K$21,0,AK294+AJ295)","v":0},0,{"$f":"SUM(AL284:AL295)","v":0},{"$f":"IF(AI295>$K$21,0,AN294+AP295)","v":0},0,{"$f":"SUM(AO284:AO295)","v":0},null,0,{"$f":"IF(AI295>$K$21,0,AS294+AR295)","v":0},0,{"$f":"SUM(AT284:AT295)","v":0},{"$f":"IF(AI295>$K$21,0,AV294+AX295)","v":0},0,{"$f":"SUM(AW284:AW295)","v":0},null,0,0,0,{"$f":"SUM(BB284:BB295)","v":0},{"$f":"IF(AI295>$K$21,0,BD294+BF295)","v":0},0,{"$f":"SUM(BE284:BE295)","v":0},null,0,0,0,{"$f":"SUM(BJ284:BJ295)","v":0},{"$f":"IF(AI295>$K$21,0,BL294+BN295)","v":0},0,{"$f":"SUM(BM284:BM295)","v":0},null,0,0,0,{"$f":"SUM(BR284:BR295)","v":0},{"$f":"IF(AI295>$K$21,0,BT294+BV295)","v":0},0,{"$f":"SUM(BU284:BU295)","v":0}]
[null,267,0,null,null,null,null,267,0,null,null,null,null,null,null,null,null,null,null,null,289,289,0,null,0,null,null,null,0,null,0,null,null,null,289,0,{"$f":"IF(AI296>$K$21,0,AK295+AJ296+AM295)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI296>$K$21,0,AS295+AR296+AU295)","v":0},0,null,{"$f":"IF(AI296>$K$21,0,AV295)","v":0},0,null,null,0,{"$f":"IF(AI296>$K$21,0,BA295+AZ296+BC295)","v":0},0,null,{"$f":"IF(AI296>$K$21,0,BD295)","v":0},0,null,null,0,{"$f":"IF(AI296>$K$21,0,BI295+BH296+BK295)","v":0},0,null,{"$f":"IF(AI296>$K$21,0,BL295)","v":0},0,null,null,0,{"$f":"IF(AI296>$K$21,0,BQ295+BP296+BS295)","v":0},0,null,{"$f":"IF(AI296>$K$21,0,BT295)","v":0},0]
[null,268,0,null,null,null,null,268,0,null,null,null,null,null,null,null,null,null,null,null,290,290,0,null,0,null,null,null,0,null,0,null,null,null,290,0,{"$f":"AK296+AJ297","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI297>$K$21,0,AS296+AR297)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,269,0,null,null,null,null,269,0,null,null,null,null,null,null,null,null,null,null,null,291,291,0,null,0,null,null,null,0,null,0,null,null,null,291,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,270,0,null,null,null,null,270,0,null,null,null,null,null,null,null,null,null,null,null,292,292,0,null,0,null,null,null,0,null,0,null,null,null,292,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,271,0,null,null,null,null,271,0,null,null,null,null,null,null,null,null,null,null,null,293,293,0,null,0,null,null,null,0,null,0,null,null,null,293,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,272,0,null,null,null,null,272,0,null,null,null,null,null,null,null,null,null,null,null,294,294,0,null,0,null,null,null,0,null,0,null,null,null,294,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,273,0,null,null,null,null,273,0,null,null,null,null,null,null,null,null,null,null,null,295,295,0,null,0,null,null,null,0,null,0,null,null,null,295,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,274,0,null,null,null,null,274,0,null,null,null,null,null,null,null,null,null,null,null,296,296,0,null,0,null,null,null,0,null,0,null,null,null,296,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,275,0,null,null,null,null,275,0,null,null,null,null,null,null,null,null,null,null,null,297,297,0,null,0,null,null,null,0,null,0,null,null,null,297,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,276,0,null,null,null,null,276,0,null,null,null,null,null,null,null,null,null,null,null,298,298,0,null,0,null,null,null,0,null,0,null,null,null,298,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,277,0,null,null,null,null,277,0,null,null,null,null,null,null,null,null,null,null,null,299,299,0,null,0,null,null,null,0,null,0,null,null,null,299,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,278,0,null,null,null,null,278,0,null,null,null,null,null,null,null,null,null,null,null,300,300,0,null,0,null,null,null,0,null,0,null,null,null,300,0,{"$f":"IF(AI307>$K$21,0,AK306+AJ307)","v":0},0,{"$f":"SUM(AL296:AL307)","v":0},{"$f":"IF(AI307>$K$21,0,AN306+AP307)","v":0},0,{"$f":"SUM(AO296:AO307)","v":0},null,0,{"$f":"IF(AI307>$K$21,0,AS306+AR307)","v":0},0,{"$f":"SUM(AT296:AT307)","v":0},{"$f":"IF(AI307>$K$21,0,AV306+AX307)","v":0},0,{"$f":"SUM(AW296:AW307)","v":0},null,0,0,0,{"$f":"SUM(BB296:BB307)","v":0},{"$f":"IF(AI307>$K$21,0,BD306+BF307)","v":0},0,{"$f":"SUM(BE296:BE307)","v":0},null,0,0,0,{"$f":"SUM(BJ296:BJ307)","v":0},{"$f":"IF(AI307>$K$21,0,BL306+BN307)","v":0},0,{"$f":"SUM(BM296:BM307)","v":0},null,0,0,0,{"$f":"SUM(BR296:BR307)","v":0},{"$f":"IF(AI307>$K$21,0,BT306+BV307)","v":0},0,{"$f":"SUM(BU296:BU307)","v":0}]
[null,279,0,null,null,null,null,279,0,null,null,null,null,null,null,null,null,null,null,null,301,301,0,null,0,null,null,null,0,null,0,null,null,null,301,0,{"$f":"IF(AI308>$K$21,0,AK307+AJ308+AM307)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI308>$K$21,0,AS307+AR308+AU307)","v":0},0,null,{"$f":"IF(AI308>$K$21,0,AV307)","v":0},0,null,null,0,{"$f":"IF(AI308>$K$21,0,BA307+AZ308+BC307)","v":0},0,null,{"$f":"IF(AI308>$K$21,0,BD307)","v":0},0,null,null,0,{"$f":"IF(AI308>$K$21,0,BI307+BH308+BK307)","v":0},0,null,{"$f":"IF(AI308>$K$21,0,BL307)","v":0},0,null,null,0,{"$f":"IF(AI308>$K$21,0,BQ307+BP308+BS307)","v":0},0,null,{"$f":"IF(AI308>$K$21,0,BT307)","v":0},0]
[null,280,0,null,null,null,null,280,0,null,null,null,null,null,null,null,null,null,null,null,302,302,0,null,0,null,null,null,0,null,0,null,null,null,302,0,{"$f":"AK308+AJ309","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI309>$K$21,0,AS308+AR309)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,281,0,null,null,null,null,281,0,null,null,null,null,null,null,null,null,null,null,null,303,303,0,null,0,null,null,null,0,null,0,null,null,null,303,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,282,0,null,null,null,null,282,0,null,null,null,null,null,null,null,null,null,null,null,304,304,0,null,{"$f":"-W311","v":0},null,null,null,0,null,0,null,null,null,304,0,0,{"$f":"AK311*$E$20/12","v":0},null,0,0,null,null,{"$f":"W311","v":0},0,{"$f":"AS311*$E$20/12","v":0},null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,283,0,null,null,null,null,283,0,null,null,null,null,null,null,null,null,null,null,null,305,305,0,null,0,null,null,null,0,null,0,null,null,null,305,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,284,0,null,null,null,null,284,0,null,null,null,null,null,null,null,null,null,null,null,306,306,0,null,0,null,null,null,0,null,0,null,null,null,306,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,{"$f":"AC313","v":0},0,{"$f":"BA313*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ313-W313","v":0},0,{"$f":"BI313*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ313-AC313","v":0},0,{"$f":"BQ313*$E$20/12","v":0},null,0,0]
[null,285,0,null,null,null,null,285,0,null,null,null,null,null,null,null,null,null,null,null,307,307,0,null,0,null,null,null,0,null,0,null,null,null,307,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,286,0,null,null,null,null,286,0,null,null,null,null,null,null,null,null,null,null,null,308,308,0,null,0,null,null,null,0,null,0,null,null,null,308,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,287,0,null,null,null,null,287,0,null,null,null,null,null,null,null,null,null,null,null,309,309,0,null,0,null,null,null,0,null,0,null,null,null,309,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,288,0,null,null,null,null,288,0,null,null,null,null,null,null,null,null,null,null,null,310,310,0,null,0,null,null,null,0,null,0,null,null,null,310,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,289,0,null,null,null,null,289,0,null,null,null,null,null,null,null,null,null,null,null,311,311,0,null,0,null,null,null,0,null,0,null,null,null,311,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,290,0,null,null,null,null,290,0,null,null,null,null,null,null,null,null,null,null,null,312,312,0,null,0,null,null,null,0,null,0,null,null,null,312,0,{"$f":"IF(AI319>$K$21,0,AK318+AJ319)","v":0},0,{"$f":"SUM(AL308:AL319)","v":0},{"$f":"IF(AI319>$K$21,0,AN318+AP319)","v":0},0,{"$f":"SUM(AO308:AO319)","v":0},null,0,{"$f":"IF(AI319>$K$21,0,AS318+AR319)","v":0},0,{"$f":"SUM(AT308:AT319)","v":0},{"$f":"IF(AI319>$K$21,0,AV318+AX319)","v":0},0,{"$f":"SUM(AW308:AW319)","v":0},null,0,0,0,{"$f":"SUM(BB308:BB319)","v":0},{"$f":"IF(AI319>$K$21,0,BD318+BF319)","v":0},0,{"$f":"SUM(BE308:BE319)","v":0},null,0,0,0,{"$f":"SUM(BJ308:BJ319)","v":0},{"$f":"IF(AI319>$K$21,0,BL318+BN319)","v":0},0,{"$f":"SUM(BM308:BM319)","v":0},null,0,0,0,{"$f":"SUM(BR308:BR319)","v":0},{"$f":"IF(AI319>$K$21,0,BT318+BV319)","v":0},0,{"$f":"SUM(BU308:BU319)","v":0}]
[null,291,0,null,null,null,null,291,0,null,null,null,null,null,null,null,null,null,null,null,313,313,0,null,0,null,null,null,0,null,0,null,null,null,313,0,{"$f":"IF(AI320>$K$21,0,AK319+AJ320+AM319)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI320>$K$21,0,AS319+AR320+AU319)","v":0},0,null,{"$f":"IF(AI320>$K$21,0,AV319)","v":0},0,null,null,0,{"$f":"IF(AI320>$K$21,0,BA319+AZ320+BC319)","v":0},0,null,{"$f":"IF(AI320>$K$21,0,BD319)","v":0},0,null,null,0,{"$f":"IF(AI320>$K$21,0,BI319+BH320+BK319)","v":0},0,null,{"$f":"IF(AI320>$K$21,0,BL319)","v":0},0,null,null,0,{"$f":"IF(AI320>$K$21,0,BQ319+BP320+BS319)","v":0},0,null,{"$f":"IF(AI320>$K$21,0,BT319)","v":0},0]
[null,292,0,null,null,null,null,292,0,null,null,null,null,null,null,null,null,null,null,null,314,314,0,null,0,null,null,null,0,null,0,null,null,null,314,0,{"$f":"AK320+AJ321","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI321>$K$21,0,AS320+AR321)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,293,0,null,null,null,null,293,0,null,null,null,null,null,null,null,null,null,null,null,315,315,0,null,0,null,null,null,0,null,0,null,null,null,315,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,294,0,null,null,null,null,294,0,null,null,null,null,null,null,null,null,null,null,null,316,316,0,null,0,null,null,null,0,null,0,null,null,null,316,0,0,0,null,0,{"$f":"IF(AI323>$K$21,0,AN322*$E$20/12)","v":0},null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,295,0,null,null,null,null,295,0,null,null,null,null,null,null,null,null,null,null,null,317,317,0,null,0,null,null,null,0,null,0,null,null,null,317,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,296,0,null,null,null,null,296,0,null,null,null,null,null,null,null,null,null,null,null,318,318,0,null,0,null,null,null,0,null,0,null,null,null,318,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,297,0,null,null,null,null,297,0,null,null,null,null,null,null,null,null,null,null,null,319,319,0,null,0,null,null,null,0,null,0,null,null,null,319,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,298,0,null,null,null,null,298,0,null,null,null,null,null,null,null,null,null,null,null,320,320,0,null,0,null,null,null,0,null,0,null,null,null,320,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,299,0,null,null,null,null,299,0,null,null,null,null,null,null,null,null,null,null,null,321,321,{"$f":"C350","v":0},null,0,null,null,null,{"$f":"I350","v":0},null,{"$f":"-AC328","v":0},null,null,null,321,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,300,0,null,null,null,null,300,0,null,null,null,null,null,null,null,null,null,null,null,322,322,0,null,0,null,null,null,0,null,0,null,null,null,322,{"$f":"IF(AI329>$K$21,0,IF(AC329>W329,AC329,W329))","v":0},0,0,null,{"$f":"IF(AI329>$K$21,0,AN328)","v":0},0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI329>$K$21,0,BT328*$E$20/12)","v":0}]
[null,301,0,null,null,null,null,301,0,null,null,null,null,null,null,null,null,null,null,null,323,323,0,null,0,null,null,null,0,null,0,null,null,null,323,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,302,0,null,null,null,null,302,0,null,null,null,null,null,null,null,null,null,null,null,324,324,0,null,0,null,null,null,0,null,0,null,null,null,324,0,{"$f":"IF(AI331>$K$21,0,AK330+AJ331)","v":0},0,{"$f":"SUM(AL320:AL331)","v":0},{"$f":"IF(AI331>$K$21,0,AN330+AP331)","v":0},0,{"$f":"SUM(AO320:AO331)","v":0},null,0,{"$f":"IF(AI331>$K$21,0,AS330+AR331)","v":0},0,{"$f":"SUM(AT320:AT331)","v":0},{"$f":"IF(AI331>$K$21,0,AV330+AX331)","v":0},0,{"$f":"SUM(AW320:AW331)","v":0},null,0,0,0,{"$f":"SUM(BB320:BB331)","v":0},{"$f":"IF(AI331>$K$21,0,BD330+BF331)","v":0},0,{"$f":"SUM(BE320:BE331)","v":0},null,0,0,0,{"$f":"SUM(BJ320:BJ331)","v":0},{"$f":"IF(AI331>$K$21,0,BL330+BN331)","v":0},0,{"$f":"SUM(BM320:BM331)","v":0},null,0,0,0,{"$f":"SUM(BR320:BR331)","v":0},{"$f":"IF(AI331>$K$21,0,BT330+BV331)","v":0},0,{"$f":"SUM(BU320:BU331)","v":0}]
[null,303,0,null,null,null,null,303,0,null,null,null,null,null,null,null,null,null,null,null,325,325,0,null,0,null,null,null,0,null,0,null,null,null,325,0,{"$f":"IF(AI332>$K$21,0,AK331+AJ332+AM331)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI332>$K$21,0,AS331+AR332+AU331)","v":0},0,null,{"$f":"IF(AI332>$K$21,0,AV331)","v":0},0,null,null,0,{"$f":"IF(AI332>$K$21,0,BA331+AZ332+BC331)","v":0},0,null,{"$f":"IF(AI332>$K$21,0,BD331)","v":0},0,null,null,0,{"$f":"IF(AI332>$K$21,0,BI331+BH332+BK331)","v":0},0,null,{"$f":"IF(AI332>$K$21,0,BL331)","v":0},0,null,null,0,{"$f":"IF(AI332>$K$21,0,BQ331+BP332+BS331)","v":0},0,null,{"$f":"IF(AI332>$K$21,0,BT331)","v":0},0]
[null,304,0,null,null,null,null,304,0,null,null,null,null,null,null,null,null,null,null,null,326,326,0,null,0,null,null,null,0,null,0,null,null,null,326,0,{"$f":"AK332+AJ333","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI333>$K$21,0,AS332+AR333)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,305,0,null,null,null,null,305,0,null,null,null,null,null,null,null,null,null,null,null,327,327,0,null,0,null,null,null,0,null,0,null,null,null,327,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,306,0,null,null,null,null,306,0,null,null,null,null,null,null,null,null,null,null,null,328,328,0,null,0,null,null,null,0,null,0,null,null,null,328,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,307,0,null,null,null,null,307,0,null,null,null,null,null,null,null,null,null,null,null,329,329,0,null,0,null,null,null,0,null,0,null,null,null,329,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,308,0,null,null,null,null,308,0,null,null,null,null,null,null,null,null,null,null,null,330,330,0,null,0,null,null,null,0,null,0,null,null,null,330,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,309,0,null,null,null,null,309,0,null,null,null,null,null,null,null,null,null,null,null,331,331,0,null,0,null,null,null,0,null,0,null,null,null,331,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,310,0,null,null,null,null,310,0,null,null,null,null,null,null,null,null,null,null,null,332,332,0,null,0,null,null,null,0,null,0,null,null,null,332,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,311,0,null,null,null,null,311,0,null,null,null,null,null,null,null,null,null,null,null,333,333,0,null,0,null,null,null,0,null,0,null,null,null,333,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,312,0,null,null,null,null,312,0,null,null,null,null,null,null,null,null,null,null,null,334,334,0,null,0,null,null,null,0,null,0,null,null,null,334,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,313,0,null,null,null,null,313,0,null,null,null,null,null,null,null,null,null,null,null,335,335,0,null,0,null,null,null,0,null,0,null,null,null,335,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,314,0,null,null,null,null,314,0,null,null,null,null,null,null,null,null,null,null,null,336,336,0,null,0,null,null,null,0,null,0,null,null,null,336,0,{"$f":"IF(AI343>$K$21,0,AK342+AJ343)","v":0},0,{"$f":"SUM(AL332:AL343)","v":0},{"$f":"IF(AI343>$K$21,0,AN342+AP343)","v":0},0,{"$f":"SUM(AO332:AO343)","v":0},null,0,{"$f":"IF(AI343>$K$21,0,AS342+AR343)","v":0},0,{"$f":"SUM(AT332:AT343)","v":0},{"$f":"IF(AI343>$K$21,0,AV342+AX343)","v":0},0,{"$f":"SUM(AW332:AW343)","v":0},null,0,0,0,{"$f":"SUM(BB332:BB343)","v":0},{"$f":"IF(AI343>$K$21,0,BD342+BF343)","v":0},0,{"$f":"SUM(BE332:BE343)","v":0},null,0,0,0,{"$f":"SUM(BJ332:BJ343)","v":0},{"$f":"IF(AI343>$K$21,0,BL342+BN343)","v":0},0,{"$f":"SUM(BM332:BM343)","v":0},null,0,0,0,{"$f":"SUM(BR332:BR343)","v":0},{"$f":"IF(AI343>$K$21,0,BT342+BV343)","v":0},0,{"$f":"SUM(BU332:BU343)","v":0}]
[null,315,0,null,null,null,null,315,0,null,null,null,null,null,null,null,null,null,null,null,337,337,0,null,0,null,null,null,0,null,0,null,null,null,337,0,{"$f":"IF(AI344>$K$21,0,AK343+AJ344+AM343)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI344>$K$21,0,AS343+AR344+AU343)","v":0},0,null,{"$f":"IF(AI344>$K$21,0,AV343)","v":0},0,null,null,0,{"$f":"IF(AI344>$K$21,0,BA343+AZ344+BC343)","v":0},0,null,{"$f":"IF(AI344>$K$21,0,BD343)","v":0},0,null,null,0,{"$f":"IF(AI344>$K$21,0,BI343+BH344+BK343)","v":0},0,null,{"$f":"IF(AI344>$K$21,0,BL343)","v":0},0,null,null,0,{"$f":"IF(AI344>$K$21,0,BQ343+BP344+BS343)","v":0},0,null,{"$f":"IF(AI344>$K$21,0,BT343)","v":0},0]
[null,316,0,null,null,null,null,316,0,null,null,null,null,null,null,null,null,null,null,null,338,338,0,null,0,null,null,null,0,null,0,null,null,null,338,0,{"$f":"AK344+AJ345","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI345>$K$21,0,AS344+AR345)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,317,0,null,null,null,null,317,0,null,null,null,null,null,null,null,null,null,null,null,339,339,0,null,0,null,null,null,0,null,0,null,null,null,339,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,318,0,null,null,null,null,318,0,null,null,null,null,null,null,null,null,null,null,null,340,340,0,null,0,null,null,null,0,null,0,null,null,null,340,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,319,0,null,null,null,null,319,0,null,null,null,null,null,null,null,null,null,null,null,341,341,0,null,0,null,null,null,0,null,0,null,null,null,341,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,320,0,null,null,null,null,320,0,null,null,null,null,null,null,null,null,null,null,null,342,342,0,null,0,null,null,null,0,null,0,null,null,null,342,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,321,0,null,null,null,null,321,0,null,null,null,null,null,null,null,null,null,null,null,343,343,0,null,0,null,null,null,0,null,0,null,null,null,343,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,322,0,null,null,null,null,322,0,null,null,null,null,null,null,null,null,null,null,null,344,344,0,null,0,null,null,null,0,null,0,null,null,null,344,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI351>$K$21,0,AV350*$E$20/12)","v":0},null,null,0,{"$f":"IF(AI351>$K$21,0,BA350+AZ351)","v":0},0,null,0,{"$f":"IF(AI351>$K$21,0,BD350*$E$20/12)","v":0},null,null,0,{"$f":"IF(V351>$K$21,0,BI350+BH351)","v":0},0,null,0,{"$f":"IF(AI351>$K$21,0,BL350*$E$20/12)","v":0},null,null,0,{"$f":"IF(AI351>$K$21,0,BQ350+BP351)","v":0},0,null,0,0]
[null,323,{"$f":"IF(B352>$I$21,0,IF(AND(D352<>C351,D352<>0),D352,C351))","v":0},null,null,null,null,323,{"$f":"IF(H352>$J$21,0,IF(AND(J352<>I351,J352<>0),J352,I351))","v":0},null,null,null,null,null,null,null,null,null,null,null,345,345,0,null,0,null,null,null,0,null,0,null,null,null,345,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,324,0,null,null,null,null,324,0,null,null,null,null,null,null,null,null,null,null,null,346,346,0,null,0,null,null,null,0,null,0,null,null,null,346,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,325,0,null,null,null,null,325,0,null,null,null,null,null,null,null,null,null,null,null,347,347,0,null,0,null,null,null,0,null,0,null,null,null,347,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,326,0,null,null,null,null,326,0,null,null,null,null,null,null,null,null,null,null,null,348,348,0,null,0,null,null,null,0,null,0,null,null,null,348,0,{"$f":"IF(AI355>$K$21,0,AK354+AJ355)","v":0},0,{"$f":"SUM(AL344:AL355)","v":0},{"$f":"IF(AI355>$K$21,0,AN354+AP355)","v":0},0,{"$f":"SUM(AO344:AO355)","v":0},null,0,{"$f":"IF(AI355>$K$21,0,AS354+AR355)","v":0},0,{"$f":"SUM(AT344:AT355)","v":0},{"$f":"IF(AI355>$K$21,0,AV354+AX355)","v":0},0,{"$f":"SUM(AW344:AW355)","v":0},null,0,0,0,{"$f":"SUM(BB344:BB355)","v":0},{"$f":"IF(AI355>$K$21,0,BD354+BF355)","v":0},0,{"$f":"SUM(BE344:BE355)","v":0},null,0,0,0,{"$f":"SUM(BJ344:BJ355)","v":0},{"$f":"IF(AI355>$K$21,0,BL354+BN355)","v":0},0,{"$f":"SUM(BM344:BM355)","v":0},null,0,0,0,{"$f":"SUM(BR344:BR355)","v":0},{"$f":"IF(AI355>$K$21,0,BT354+BV355)","v":0},0,{"$f":"SUM(BU344:BU355)","v":0}]
[null,327,0,null,null,null,null,327,0,null,null,null,null,null,null,null,null,null,null,null,349,349,0,null,0,null,null,null,0,null,0,null,null,null,349,0,{"$f":"IF(AI356>$K$21,0,AK355+AJ356+AM355)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI356>$K$21,0,AS355+AR356+AU355)","v":0},0,null,{"$f":"IF(AI356>$K$21,0,AV355)","v":0},0,null,null,0,{"$f":"IF(AI356>$K$21,0,BA355+AZ356+BC355)","v":0},0,null,{"$f":"IF(AI356>$K$21,0,BD355)","v":0},0,null,null,0,{"$f":"IF(AI356>$K$21,0,BI355+BH356+BK355)","v":0},0,null,{"$f":"IF(AI356>$K$21,0,BL355)","v":0},0,null,null,0,{"$f":"IF(AI356>$K$21,0,BQ355+BP356+BS355)","v":0},0,null,{"$f":"IF(AI356>$K$21,0,BT355)","v":0},0]
[null,328,0,null,null,null,null,328,0,null,null,null,null,null,null,null,null,null,null,null,350,350,0,null,0,null,null,null,0,null,0,null,null,null,350,0,{"$f":"AK356+AJ357","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI357>$K$21,0,AS356+AR357)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,329,0,null,null,null,null,329,0,null,null,null,null,null,null,null,null,null,null,null,351,351,0,null,0,null,null,null,0,null,0,null,null,null,351,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,330,0,null,null,null,null,330,0,null,null,null,null,null,null,null,null,null,null,null,352,352,0,null,0,null,null,null,0,null,0,null,null,null,352,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,331,0,null,null,null,null,331,0,null,null,null,null,null,null,null,null,null,null,null,353,353,0,null,0,null,null,null,0,null,0,null,null,null,353,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,332,0,null,null,null,null,332,0,null,null,null,null,null,null,null,null,null,null,null,354,354,0,null,0,null,null,null,0,null,0,null,null,null,354,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,333,0,null,null,null,null,333,0,null,null,null,null,null,null,null,null,null,null,null,355,355,0,null,0,null,null,null,0,null,0,null,null,null,355,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,334,0,null,null,null,null,334,0,null,null,null,null,null,null,null,null,null,null,null,356,356,0,null,0,null,null,null,0,null,0,null,null,null,356,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,335,0,null,null,null,null,335,0,null,null,null,null,null,null,null,null,null,null,null,357,357,0,null,0,null,null,null,0,null,0,null,null,null,357,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,336,0,null,null,null,null,336,0,null,null,null,null,null,null,null,null,null,null,null,358,358,0,null,0,null,null,null,0,null,0,null,null,null,358,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,337,0,null,null,null,null,337,0,null,null,null,null,null,null,null,null,null,null,null,359,359,0,null,0,null,null,null,0,null,0,null,null,null,359,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,338,0,null,null,null,null,338,0,null,null,null,null,null,null,null,null,null,null,null,360,360,0,null,0,null,null,null,0,null,0,null,null,null,360,0,{"$f":"IF(AI367>$K$21,0,AK366+AJ367)","v":0},0,{"$f":"SUM(AL356:AL367)","v":0},{"$f":"IF(AI367>$K$21,0,AN366+AP367)","v":0},0,{"$f":"SUM(AO356:AO367)","v":0},null,0,{"$f":"IF(AI367>$K$21,0,AS366+AR367)","v":0},0,{"$f":"SUM(AT356:AT367)","v":0},{"$f":"IF(AI367>$K$21,0,AV366+AX367)","v":0},0,{"$f":"SUM(AW356:AW367)","v":0},null,0,0,0,{"$f":"SUM(BB356:BB367)","v":0},{"$f":"IF(AI367>$K$21,0,BD366+BF367)","v":0},0,{"$f":"SUM(BE356:BE367)","v":0},null,0,0,0,{"$f":"SUM(BJ356:BJ367)","v":0},{"$f":"IF(AI367>$K$21,0,BL366+BN367)","v":0},0,{"$f":"SUM(BM356:BM367)","v":0},null,0,0,0,{"$f":"SUM(BR356:BR367)","v":0},{"$f":"IF(AI367>$K$21,0,BT366+BV367)","v":0},0,{"$f":"SUM(BU356:BU367)","v":0}]
[null,339,0,null,null,null,null,339,0,null,null,null,null,null,null,null,null,null,null,null,361,361,0,null,0,null,null,null,0,null,0,null,null,null,361,0,{"$f":"IF(AI368>$K$21,0,AK367+AJ368+AM367)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI368>$K$21,0,AS367+AR368+AU367)","v":0},0,null,{"$f":"IF(AI368>$K$21,0,AV367)","v":0},0,null,null,0,{"$f":"IF(AI368>$K$21,0,BA367+AZ368+BC367)","v":0},0,null,{"$f":"IF(AI368>$K$21,0,BD367)","v":0},0,null,null,0,{"$f":"IF(AI368>$K$21,0,BI367+BH368+BK367)","v":0},0,null,{"$f":"IF(AI368>$K$21,0,BL367)","v":0},0,null,null,0,{"$f":"IF(AI368>$K$21,0,BQ367+BP368+BS367)","v":0},0,null,{"$f":"IF(AI368>$K$21,0,BT367)","v":0},0]
[null,340,0,null,null,null,null,340,0,null,null,null,null,null,null,null,null,null,null,null,362,362,0,null,0,null,null,null,0,null,0,null,null,null,362,0,{"$f":"AK368+AJ369","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI369>$K$21,0,AS368+AR369)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,341,0,null,null,null,null,341,0,null,null,null,null,null,null,null,null,null,null,null,363,363,0,null,0,null,null,null,0,null,0,null,null,null,363,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,342,0,null,null,null,null,342,0,null,null,null,null,null,null,null,null,null,null,null,364,364,0,null,0,null,null,null,0,null,0,null,null,null,364,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,343,0,null,null,null,null,343,0,null,null,null,null,null,null,null,null,null,null,null,365,365,0,null,0,null,null,null,0,null,0,null,null,null,365,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,344,0,null,null,null,null,344,0,null,null,null,null,null,null,null,null,null,null,null,366,366,0,null,0,null,null,null,0,null,0,null,null,null,366,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,345,0,null,null,null,null,345,0,null,null,null,null,null,null,null,null,null,null,null,367,367,0,null,0,null,null,null,0,null,0,null,null,null,367,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,346,0,null,null,null,null,346,0,null,null,null,null,null,null,null,null,null,null,null,368,368,0,null,{"$f":"-W375","v":0},null,null,null,0,null,0,null,null,null,368,0,0,{"$f":"AK375*$E$20/12","v":0},null,0,0,null,null,{"$f":"W375","v":0},0,{"$f":"AS375*$E$20/12","v":0},null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,347,0,null,null,null,null,347,0,null,null,null,null,null,null,null,null,null,null,null,369,369,0,null,0,null,null,null,0,null,0,null,null,null,369,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,348,0,null,null,null,null,348,0,null,null,null,null,null,null,null,null,null,null,null,370,370,0,null,0,null,null,null,0,null,0,null,null,null,370,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,{"$f":"AC377","v":0},0,{"$f":"BA377*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ377-W377","v":0},0,{"$f":"BI377*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ377-AC377","v":0},0,{"$f":"BQ377*$E$20/12","v":0},null,0,0]
[null,349,0,null,null,null,null,349,0,null,null,null,null,null,null,null,null,null,null,null,371,371,0,null,0,null,null,null,0,null,0,null,null,null,371,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,350,0,null,null,null,null,350,0,null,null,null,null,null,null,null,null,null,null,null,372,372,0,null,0,null,null,null,0,null,0,null,null,null,372,0,{"$f":"IF(AI379>$K$21,0,AK378+AJ379)","v":0},0,{"$f":"SUM(AL368:AL379)","v":0},{"$f":"IF(AI379>$K$21,0,AN378+AP379)","v":0},0,{"$f":"SUM(AO368:AO379)","v":0},null,0,{"$f":"IF(AI379>$K$21,0,AS378+AR379)","v":0},0,{"$f":"SUM(AT368:AT379)","v":0},{"$f":"IF(AI379>$K$21,0,AV378+AX379)","v":0},0,{"$f":"SUM(AW368:AW379)","v":0},null,0,0,0,{"$f":"SUM(BB368:BB379)","v":0},{"$f":"IF(AI379>$K$21,0,BD378+BF379)","v":0},0,{"$f":"SUM(BE368:BE379)","v":0},null,0,0,0,{"$f":"SUM(BJ368:BJ379)","v":0},{"$f":"IF(AI379>$K$21,0,BL378+BN379)","v":0},0,{"$f":"SUM(BM368:BM379)","v":0},null,0,0,0,{"$f":"SUM(BR368:BR379)","v":0},{"$f":"IF(AI379>$K$21,0,BT378+BV379)","v":0},0,{"$f":"SUM(BU368:BU379)","v":0}]
[null,351,0,null,null,null,null,351,0,null,null,null,null,null,null,null,null,null,null,null,373,373,0,null,0,null,null,null,0,null,0,null,null,null,373,0,{"$f":"IF(AI380>$K$21,0,AK379+AJ380+AM379)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI380>$K$21,0,AS379+AR380+AU379)","v":0},0,null,{"$f":"IF(AI380>$K$21,0,AV379)","v":0},0,null,null,0,{"$f":"IF(AI380>$K$21,0,BA379+AZ380+BC379)","v":0},0,null,{"$f":"IF(AI380>$K$21,0,BD379)","v":0},0,null,null,0,{"$f":"IF(AI380>$K$21,0,BI379+BH380+BK379)","v":0},0,null,{"$f":"IF(AI380>$K$21,0,BL379)","v":0},0,null,null,0,{"$f":"IF(AI380>$K$21,0,BQ379+BP380+BS379)","v":0},0,null,{"$f":"IF(AI380>$K$21,0,BT379)","v":0},0]
[null,352,0,null,null,null,null,352,0,null,null,null,null,null,null,null,null,null,null,null,374,374,0,null,0,null,null,null,0,null,0,null,null,null,374,0,{"$f":"AK380+AJ381","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI381>$K$21,0,AS380+AR381)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,353,0,null,null,null,null,353,0,null,null,null,null,null,null,null,null,null,null,null,375,375,0,null,0,null,null,null,0,null,0,null,null,null,375,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,354,0,null,null,null,null,354,0,null,null,null,null,null,null,null,null,null,null,null,376,376,0,null,0,null,null,null,0,null,0,null,null,null,376,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,355,0,null,null,null,null,355,0,null,null,null,null,null,null,null,null,null,null,null,377,377,0,null,0,null,null,null,0,null,0,null,null,null,377,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,356,0,null,null,null,null,356,0,null,null,null,null,null,null,null,null,null,null,null,378,378,0,null,0,null,null,null,0,null,0,null,null,null,378,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,357,0,null,null,null,null,357,0,null,null,null,null,null,null,null,null,null,null,null,379,379,0,null,0,null,null,null,0,null,0,null,null,null,379,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,358,0,null,null,null,null,358,0,null,null,null,null,null,null,null,null,null,null,null,380,380,0,null,0,null,null,null,0,null,0,null,null,null,380,0,0,0,null,0,{"$f":"IF(AI387>$K$21,0,AN386*$E$20/12)","v":0},null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,359,0,null,null,null,null,359,0,null,null,null,null,null,null,null,null,null,null,null,381,381,0,null,0,null,null,null,0,null,0,null,null,null,381,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,360,0,null,null,null,null,360,0,null,null,null,null,null,null,null,null,null,null,null,382,382,0,null,0,null,null,null,0,null,0,null,null,null,382,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,361,{"$f":"IF(B390>$I$21,0,IF(AND(D390<>C389,D390<>0),D390,C389))","v":0},null,null,null,null,361,{"$f":"IF(H390>$J$21,0,IF(AND(J390<>I389,J390<>0),J390,I389))","v":0},null,null,null,null,null,null,null,null,null,null,null,383,383,0,null,0,null,null,null,0,null,0,null,null,null,383,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,362,{"$f":"IF(B391>$I$21,0,IF(AND(D391<>C390,D391<>0),D391,C390))","v":0},null,null,null,null,362,{"$f":"IF(H391>$J$21,0,IF(AND(J391<>I390,J391<>0),J391,I390))","v":0},null,null,null,null,null,null,null,null,null,null,null,384,384,0,null,0,null,null,null,0,null,0,null,null,null,384,0,{"$f":"IF(AI391>$K$21,0,AK390+AJ391)","v":0},0,{"$f":"SUM(AL380:AL391)","v":0},{"$f":"IF(AI391>$K$21,0,AN390+AP391)","v":0},0,{"$f":"SUM(AO380:AO391)","v":0},null,0,{"$f":"IF(AI391>$K$21,0,AS390+AR391)","v":0},0,{"$f":"SUM(AT380:AT391)","v":0},{"$f":"IF(AI391>$K$21,0,AV390+AX391)","v":0},0,{"$f":"SUM(AW380:AW391)","v":0},null,0,0,0,{"$f":"SUM(BB380:BB391)","v":0},{"$f":"IF(AI391>$K$21,0,BD390+BF391)","v":0},0,{"$f":"SUM(BE380:BE391)","v":0},null,0,0,0,{"$f":"SUM(BJ380:BJ391)","v":0},{"$f":"IF(AI391>$K$21,0,BL390+BN391)","v":0},0,{"$f":"SUM(BM380:BM391)","v":0},null,0,0,0,{"$f":"SUM(BR380:BR391)","v":0},{"$f":"IF(AI391>$K$21,0,BT390+BV391)","v":0},0,{"$f":"SUM(BU380:BU391)","v":0}]
[null,363,0,null,null,null,null,363,0,null,null,null,null,null,null,null,null,null,null,null,385,385,{"$f":"C414","v":0},null,0,null,null,null,{"$f":"I414","v":0},null,{"$f":"-AC392","v":0},null,null,null,385,0,{"$f":"IF(AI392>$K$21,0,AK391+AJ392+AM391)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI392>$K$21,0,AS391+AR392+AU391)","v":0},0,null,{"$f":"IF(AI392>$K$21,0,AV391)","v":0},0,null,null,0,{"$f":"IF(AI392>$K$21,0,BA391+AZ392+BC391)","v":0},0,null,{"$f":"IF(AI392>$K$21,0,BD391)","v":0},0,null,null,0,{"$f":"IF(AI392>$K$21,0,BI391+BH392+BK391)","v":0},0,null,{"$f":"IF(AI392>$K$21,0,BL391)","v":0},0,null,null,0,{"$f":"IF(AI392>$K$21,0,BQ391+BP392+BS391)","v":0},0,null,{"$f":"IF(AI392>$K$21,0,BT391)","v":0},0]
[null,364,0,null,null,null,null,364,0,null,null,null,null,null,null,null,null,null,null,null,386,386,0,null,0,null,null,null,0,null,0,null,null,null,386,{"$f":"IF(AI393>$K$21,0,IF(AC393>W393,AC393,W393))","v":0},{"$f":"AK392+AJ393","v":0},0,null,{"$f":"IF(AI393>$K$21,0,AN392)","v":0},0,null,null,0,{"$f":"IF(AI393>$K$21,0,AS392+AR393)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI393>$K$21,0,BT392*$E$20/12)","v":0}]
[null,365,0,null,null,null,null,365,0,null,null,null,null,null,null,null,null,null,null,null,387,387,0,null,0,null,null,null,0,null,0,null,null,null,387,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,366,0,null,null,null,null,366,0,null,null,null,null,null,null,null,null,null,null,null,388,388,0,null,0,null,null,null,0,null,0,null,null,null,388,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,367,0,null,null,null,null,367,0,null,null,null,null,null,null,null,null,null,null,null,389,389,0,null,0,null,null,null,0,null,0,null,null,null,389,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,368,0,null,null,null,null,368,0,null,null,null,null,null,null,null,null,null,null,null,390,390,0,null,0,null,null,null,0,null,0,null,null,null,390,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,369,0,null,null,null,null,369,0,null,null,null,null,null,null,null,null,null,null,null,391,391,0,null,0,null,null,null,0,null,0,null,null,null,391,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,370,0,null,null,null,null,370,0,null,null,null,null,null,null,null,null,null,null,null,392,392,0,null,0,null,null,null,0,null,0,null,null,null,392,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,371,0,null,null,null,null,371,0,null,null,null,null,null,null,null,null,null,null,null,393,393,0,null,0,null,null,null,0,null,0,null,null,null,393,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,372,0,null,null,null,null,372,0,null,null,null,null,null,null,null,null,null,null,null,394,394,0,null,0,null,null,null,0,null,0,null,null,null,394,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,373,0,null,null,null,null,373,0,null,null,null,null,null,null,null,null,null,null,null,395,395,0,null,0,null,null,null,0,null,0,null,null,null,395,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,374,0,null,null,null,null,374,0,null,null,null,null,null,null,null,null,null,null,null,396,396,0,null,0,null,null,null,0,null,0,null,null,null,396,0,{"$f":"IF(AI403>$K$21,0,AK402+AJ403)","v":0},{"$f":"AK403*$E$20/12","v":0},{"$f":"SUM(AL392:AL403)","v":0},{"$f":"IF(AI403>$K$21,0,AN402+AP403)","v":0},0,{"$f":"SUM(AO392:AO403)","v":0},null,{"$f":"W403","v":0},{"$f":"IF(AI403>$K$21,0,AS402+AR403)","v":0},{"$f":"AS403*$E$20/12","v":0},{"$f":"SUM(AT392:AT403)","v":0},{"$f":"IF(AI403>$K$21,0,AV402+AX403)","v":0},0,{"$f":"SUM(AW392:AW403)","v":0},null,0,0,0,{"$f":"SUM(BB392:BB403)","v":0},"²",0,{"$f":"SUM(BE392:BE403)","v":0},null,0,0,0,{"$f":"SUM(BJ392:BJ403)","v":0},{"$f":"IF(AI403>$K$21,0,BL402+BN403)","v":0},0,{"$f":"SUM(BM392:BM403)","v":0},null,0,0,0,{"$f":"SUM(BR392:BR403)","v":0},{"$f":"IF(AI403>$K$21,0,BT402+BV403)","v":0},0,{"$f":"SUM(BU392:BU403)","v":0}]
[null,375,0,null,null,null,null,375,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W8:W403)","v":214528.77999999927},null,{"$f":"IRR(Y7:Y403,2.19/1200)","v":2.0006068876416983E-3},null,null,null,{"$f":"SUM(AC8:AC403)","v":245518.01},null,{"$f":"IRR(AE7:AE403,2.19/1200)","v":1.7651039305603966E-3},null,null,null,null,{"$f":"SUM(AJ8:AJ403)","v":275906.78999999928},{"$f":"AJ404+AL404","v":290593.14173651859},{"$f":"SUM(AL8:AL403)","v":14686.351736519282},{"$f":"SUM(AM8:AM403)","v":14686.351736519278},{"$f":"AN7+AO404","v":22097.911543734615},{"$f":"SUM(AO8:AO403)","v":2097.9115437346163},{"$f":"SUM(AP8:AP403)","v":2097.9115437346154},null,{"$f":"SUM(AR8:AR403)","v":214528.77999999927},{"$f":"AR404+AT404","v":228430.34767783727},{"$f":"SUM(AT8:AT403)","v":13901.567677838},{"$f":"SUM(AU8:AU403)","v":13901.567677837978},{"$f":"AV7+AW404","v":22097.911543734615},{"$f":"SUM(AW8:AW403)","v":2097.9115437346163},{"$f":"SUM(AX8:AX403)","v":2097.9115437346154},null,245518.01,{"$f":"AZ404+BB404","v":258235.13342019793},{"$f":"SUM(BB8:BB403)","v":12717.123420197933},{"$f":"SUM(BC403,BC391,BC379,BC367,BC355,BC343,BC331,BC319,BC307,BC295,BC283,BC271,BC259,BC247,BC235,BC223,BC211,BC199,BC187,BC175,BC163,BC151,BC139,BC127,BC115,BC103,BC91,BC79,BC67,BC55,BC43,BC31,BC19)","v":12717.123420197928},{"$f":"BD7+BE404","v":0},{"$f":"SUM(BE8:BE403)","v":0},{"$f":"SUM(BF8:BF403)","v":0},null,61378.010000000009,{"$f":"BH404+BJ404","v":62162.794058681313},{"$f":"SUM(BJ8:BJ403)","v":784.78405868130051},{"$f":"SUM(BK403,BK391,BK379,BK367,BK355,BK343,BK331,BK319,BK307,BK295,BK283,BK271,BK259,BK247,BK235,BK223,BK211,BK199,BK187,BK175,BK163,BK151,BK139,BK127,BK115,BK103,BK91,BK79,BK67,BK55,BK43,BK31,BK19)","v":784.78405868130062},{"$f":"BL7+BM404","v":0},{"$f":"SUM(BM8:BM403)","v":0},{"$f":"SUM(BN8:BN403)","v":0},null,30388.779999999271,{"$f":"BP404+BR404","v":32358.008316320655},{"$f":"SUM(BR8:BR403)","v":1969.2283163213835},{"$f":"SUM(BS403,BS391,BS379,BS367,BS355,BS343,BS331,BS319,BS307,BS295,BS283,BS271,BS259,BS247,BS235,BS223,BS211,BS199,BS187,BS175,BS163,BS151,BS139,BS127,BS115,BS103,BS91,BS79,BS67,BS55,BS43,BS31,BS19)","v":1969.2283163213817},{"$f":"BT7+BU404","v":22097.911543734615},{"$f":"SUM(BU8:BU403)","v":2097.9115437346163},{"$f":"SUM(BV8:BV403)","v":2097.9115437346154}]
[null,376,0,null,null,null,null,376,0]
[null,377,0,null,null,null,null,377,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pas d'investissement physique - Seulement investissement financier",null,null,null,null,null,null,null,null,"Banque \"A\"",null,null,null,null,null,null,null,"Banque \"B\"",null,null,null,null,null,null,null,"Banque \"A\"",null,null,null,null,null,null,null,"Banque \"B\""]
[null,378,0,null,null,null,null,378,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"²"]
[null,379,0,null,null,null,null,379,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contrôle",{"$f":"AL404","v":14686.351736519282},null,"Contrôle",{"$f":"AO404","v":2097.9115437346163},null,null,null,"Contrôle",{"$f":"AL404","v":14686.351736519282},null,"Contrôle",{"$f":"AO404","v":2097.9115437346163}]
[null,380,0,null,null,null,null,380,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT404+BJ404","v":14686.3517365193},null,null,{"$f":"AW404+BM404","v":2097.9115437346163},null,null,null,null,{"$f":"BB404+BR404","v":14686.351736519317},null,null,{"$f":"BE404+BU404","v":2097.9115437346163}]
[null,381,0,null,null,null,null,381,0]
[null,382,0,null,null,null,null,382,0]
[null,383,0,null,null,null,null,383,0]
[null,384,0,null,null,null,null,384,0]
[null,385,0,null,null,null,null,385,0]
[null,386,0,null,null,null,null,386,0]
[null,387,0,null,null,null,null,387,0]
[null,388,0,null,null,null,null,388,0]
[null,389,0,null,null,null,null,389,0]
[null,390,0,null,null,null,null,390,0]
[null,391,0,null,null,null,null,391,0]
[null,392,0,null,null,null,null,392,0]
[null,393,0,null,null,null,null,393,0]
[null,394,0,null,null,null,null,394,0]
[null,395,{"$f":"IF(B424>$I$21,0,IF(AND(D424<>C423,D424<>0),D424,C423))","v":0},null,null,null,null,395,0]
[null,396,0,null,null,null,null,396,0]
[null,"MAX",{"$f":"MAX(C30:C425)","v":1191.83},null,null,null,null,"MAX",{"$f":"MAX(I30:I425)","v":1023}]

{"sheet":"Feuil3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}