{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Lissage_Echéances","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":73,"comments":1,"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":"Lissage_Echéances","index":0,"n_rows":402,"n_cols":105,"rows_kept":402,"cut":false,"hidden":false,"merged":[[21,20,22,20],[21,21,22,21],[21,22,22,22],[21,23,21,26],[20,28,20,35],[25,28,25,35],[25,37,25,44],[1,1,1,16],[2,1,2,16],[3,1,3,7],[4,1,4,3],[19,18,19,44],[21,28,22,28],[21,29,22,29],[21,30,22,30],[21,31,22,31],[21,32,21,35],[21,37,22,37],[21,38,22,38],[21,39,22,39],[21,40,22,40],[21,41,21,44],[20,37,20,44],[4,13,5,13],[20,92,20,101],[21,92,22,92],[21,93,22,93],[21,94,22,94],[21,95,22,95],[21,18,22,18],[25,18,25,26],[21,96,21,99],[25,84,25,91],[24,46,24,49],[20,60,20,67],[21,60,22,60],[21,61,22,61],[21,62,22,62],[21,63,22,63],[25,76,25,83],[20,84,20,91],[21,84,22,84],[21,85,22,85],[21,86,22,86],[21,87,22,87],[21,88,21,91],[25,60,25,67],[25,92,25,99],[21,46,21,47],[20,50,20,59],[21,78,22,78],[21,79,22,79],[21,53,22,53],[21,56,21,59],[20,76,20,83],[21,76,22,76],[21,77,22,77],[21,70,22,70],[21,71,22,71],[15,8,15,16],[16,8,16,16],[4,5,4,7],[390,1,390,7],[21,72,21,75],[20,68,20,75],[21,68,22,68],[21,69,22,69],[21,48,21,49],[21,50,21,52],[24,50,24,52],[25,68,25,75],[21,64,21,67],[20,46,20,49],[22,2,22,9],[25,50,25,57],[25,58,25,59],[20,18,20,26],[20,15,20,16],[20,11,20,14],[20,1,20,2],[19,46,19,101],[21,1,25,1],[21,80,21,83],[19,1,19,9],[19,11,19,16],[21,11,21,15],[22,11,22,15],[23,16,32,16],[6,4,8,4],[9,4,14,4],[3,8,3,9],[10,8,14,9],[4,8,8,8],[4,9,8,9],[9,12,14,12],[17,8,17,16],[15,1,15,2],[17,1,17,7],[3,10,5,10],[3,11,5,11],[3,12,3,16],[9,13,14,13],[9,14,14,14],[9,15,14,15],[9,16,14,16],[4,12,5,12],[4,14,5,14]]}
[]
[null,"Lissage échéances avec trois options d'assurances ( Sur capital initial - Capital restant dû technique \"Out\" - Capital restant dû technique \"In\") - Procédure d'optimisation plan de financement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sans amort négatif","Avec amort négatif"]
[null,"Renseigner toutes les cellules matérialisées en vert (= saisies ou sélections) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($F$22)","v":64022.364402364263},{"$f":"MIN($F$22)","v":64022.364402364263}]
[null,{"$f":"IF($H$15<0,\"IMPOSSIBLE - Les ressouces ne peuvent être supérieures aux besoins\",\"Plan de financement\")","v":"Plan de financement"},null,null,null,null,null,null,"Options Prêt Taux Zéro",null,{"$f":"IF($B$15>360,\"Impossible\n360 mois maximum\",\"Durée totale en mois\")","v":"Durée totale en mois"},"Taux prêts","Options Assurances Décès Invalidité (ADI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT($H$14,$K$14,$K$15)","v":1},{"$f":"COUNT($H$14,$K$14,$K$15)","v":1}]
[null,"Besoins = Emplois = Dépenses ",null,null,"Origines","Ressources = Recettes",null,null,"Pourcentage différé",{"$f":"IF(J10>W19,\"IMPOSSIBLE dépasse durée prêt plus long\",IF(AND(J10>=K10,H10<>0),\"Impossible Revoir durées\",\"Durée différé\"))","v":"Durée différé"},null,null,"Type ADI\nBase calcul","Quotité Emprunteur 1","Quotité Emprunteur 2","Taux ADI ","Taux ADI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CW$388>=0","v":true},{"$f":"$H$15>=1000","v":true}]
[null,"Coût Achat",null,200000,"Epargne","Apport personnel",null,4700,null,null,null,null,null,null,null,"Emprunteur 1","Emprunteur 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$15>=1000","v":true},{"$f":"$K$14>=12","v":false}]
[null,"Frais négociation",null,10000,"Organismes extérieurs à la banque","Prêt exérieur N°1",null,5000,null,null,180,1.4999999999999999E-2,"Capital initial",1,1,3.0000000000000001E-3,3.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$14>=12","v":false},{"$f":"$K$15<=$H$19","v":true}]
[null,"Frais acte notarié",null,16000,null,"Prêt exérieur N°2",null,10000,null,null,190,1.6E-2,"Capital initial",1,1,3.0000000000000001E-3,3.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$15<=$H$19","v":true},{"$f":"$K$14=INT($K$14)","v":true}]
[null,"Travaux",null,15000,null,"Prêt exérieur N°3",null,20000,null,null,200,1.7000000000000001E-2,"Capital initial",1,1,3.0000000000000001E-3,3.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$14=INT($K$14)","v":true},{"$f":"$K$14<=$H$19","v":true}]
[null,"Frais courtage",null,2000,"Prêts consentis directement par la banque","Prêt à Taux zéro",null,60000,1,180,300,0,"Capital initial",1,1,3.0000000000000001E-3,3.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$14<=$H$19","v":true},{"$f":"$K$14<=$K$15","v":true}]
[null,"Frais dossier",null,500,null,"Prêt interne N°1 (1)",null,11000,{"$f":"IF(K15<=0,\"Saisir la durée maximale du prêt lisseur\",IF(K14>K15,\"Le prêt ''emboîté'' ne doit être plus court que le ''prêt lisseur''\",IF($CW$388<0,\"Amortissements négatifs sur le prêt lisseur.\nPour y remédier augmenter le montant ou/et réduire la durée.\",IF(B15>360,\"Durée maximale possible limitée à 360 mois\",\"\"))))","v":""},null,210,1.7999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$14<=$K$15","v":true},{"$f":"$K$15>=$K$14","v":true}]
[null,"Frais garantie",null,1000,null,"Prêt interne N°2 (1)",null,13000,null,null,220,1.9E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$15>=$K$14","v":true},{"$f":"$K$15=INT($K$15)","v":true}]
[null,"Parts sociales",null,200,null,"Prêt interne N°3 (1)",null,14000,null,null,230,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$15=INT($K$15)","v":true},{"$f":"$K$15>=12","v":true}]
[null,"Autres frais",null,null,null,"Prêt Interne \"Emboîté\" (2)",null,null,null,null,null,{"$f":"IF(K14<$L$25,$P$24,IF(K14<$L$26,$P$25,IF(K14<$L$27,$P$26,IF(K14<$L$28,$P$27,IF(K14<$L$29,$P$28,IF(K14<$L$30,$P$29,IF(K14<$L$31,$P$30,IF(K14<$L$32,$P$31,IF(K14<$L$33,$P$32,$P$33)))))))))","v":1.2999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$15>=12","v":true},{"$f":"$H$14>=1000","v":false}]
[null,{"$f":"MAX(K7:K15)","v":300},null,null,null,"Prêt interne \"Lisseur\" (2)",null,{"$f":"D16-(SUM(H6:H14))","v":107000},null,null,240,{"$f":"IF(K15<$L$25,$P$24,IF(K15<$L$26,$P$25,IF(K15<$L$27,$P$26,IF(K15<$L$28,$P$27,IF(K15<$L$29,$P$28,IF(K15<$L$30,$P$29,IF(K15<$L$31,$P$30,IF(K15<$L$32,$P$31,IF(K15<$L$33,$P$32,$P$33)))))))))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$14>=1000","v":false},{"$f":"$H$14<=$F$19","v":true}]
[null,"Total Dépenses ",null,{"$f":"SUM(D6:D15)","v":244700},null,"Total Ressources = Recettes",null,{"$f":"SUM(H6:H15)","v":244700},{"$f":"IF(AND(K24<>\"\",K14<>0),K24,\"''Capital initial'' signifie que les primes d'assurances sont calculées sur le capital initial - Les échéances sont constantes\")","v":"''Capital initial'' signifie que les primes d'assurances sont calculées sur le capital initial - Les échéances sont constantes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$14<=$F$19","v":true},{"$f":"$C$22<=$C$19","v":true}]
[null,"(1) - Prêts à taux spécifiques type EL et/ou prêts avec taux d'appel indépendants de la durée",null,null,null,null,null,null,"\"CRD Out\" = les primes ADI sont calculées hors le taux d'intérêt sur le capital restant dû - Les échéances sont dégressives",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$22<=$C$19","v":true},{"$f":"$F$22<=$E$19","v":false}]
[null,"(2) - Prêts internes dont les taux dépendent de la grille/hiérachie des taux donc fonction durée",null,null,null,null,null,null,"CRD In signifie que le taux ADI est ajouté au taux du prêt - Calcul sur capital restant dû - Les échéances sont constantes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$22<=$E$19","v":false},{"$f":"$C$22>=0","v":true}]
[null,null,1127.18,0,54482.857698524662,{"$f":"D16-(H6+H7+H8+H9+H10+H11+H12+H13)","v":107000},{"$f":"MAX(K14,K15)","v":240},240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(K7,K8,K9,K11,K12,K13,K14,K15)","v":240},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$22>=0","v":true},{"$f":"{32767;32767;0.000001;0.01;FALSE;FALSE;TRUE;1;2;1;0.0001;TRUE}","v":32767}]
[null,"Synthèse tous prêts confondus",null,null,null,null,null,null,null,null,"Capital initial","Procédure d'optimisation du plan de financement",null,null,null,null,null,null,"Prêts extérieurs à la banque (Tels Prêts employeurs, Prêts CAF/MSA, Prêts Mutuelles, Prêts Caisses retraites, Prêts Fonctionnaires……)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prêt à Taux Zéro éventuel plus autres Prêts internes à la banque (Tels Prêts CEL et PEL, Prêts à taux réduits, Prêt emboîtés, Prêt lisseur)+-+-+-+-+-+-+-+-+-+-+-+-+-+-+-++-+-+-+-+-+-+-+-+-+-+-+-+-+-+-+Prêt à Taux Zéro éventuel plus autres Prêts internes à la banque (Tels Prêts CEL et PEL, Prêts à taux réduits, Prêt emboîtés, Prêt lisseur)+-+-+-+-+-+-+-+-+-+-+-+-+-+-+-++-+-+-+-+-+-+-+-+-+-+-+-+-+-+-+Prêt à Taux Zéro éventuel plus autres Prêts internes à la banque (Tels Prêts CEL et PEL, Prêts à taux réduits, Prêt emboîtés, Prêt lisseur)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"{32767;32767;0.000001;0.01;FALSE;FALSE;TRUE;1;2;1;0.0001;TRUE}","v":32767},{"$f":"{0;0;3;100;0;TRUE;FALSE;0.075;0;0;FALSE;30}","v":0}]
[null,"Échéance lissée avec assurances",null,"Total intérêts","Total assurances","Coût total du crédit (***)","Taux d'ensemble","T.E.G (***)","T.A.E.G (***)",null,"CRD Out","Cliquer sur le bouton => =>",null,null,null,null,null,null,"Prêt extérieur N°1",null,null,null,null,null,null,null,null,{"$f":"IF($M$7=\"Capital initial\",1,IF($M$7=\"CRD Out\",2,3))","v":1},"Prêt extérieur N°2",null,null,null,null,null,null,null,{"$f":"IF($M$8=\"Capital initial\",1,IF($M$8=\"CRD Out\",2,3))","v":1},"Prêt extérieur N°3",null,null,null,null,null,null,null,{"$f":"IF($M$9=\"Capital initial\",1,IF($M$9=\"CRD Out\",2,3))","v":1},"Options Assurances ADI pour tous les prêts internes",null,null,null,"Prêt à Taux Zéro (PTZ)",null,null,null,null,null,null,null,null,null,"Prêt Interne N°1 à taux prédéfini indépendant de la grille/hiérarchie des taux (Type CEL, PEL ou autres à taux spécifique)",null,null,null,null,null,null,null,"Prêt Interne N°2 à taux prédéfini indépendant de la grille/hiérarchie des taux (Type CEL, PEL ou autres à taux spécifique)",null,null,null,null,null,null,null,"Prêt Interne N°3 à taux prédéfini indépendant de la grille/hiérarchie des taux (Type CEL, PEL ou autres à taux spécifique)",null,null,null,null,null,null,null,"Prêt Interne N°4 \"emboîté\" à taux dépendant de la grille/hiérarchie des taux (donc de la durée du prêt)",null,null,null,null,null,null,null,"Prêt Interne N°5 \"Lisseur\" à taux dépendant de la grille/hiérarchie des taux (donc de la durée du prêt)",null,null,null,null,null,null,null,null,null,null,{"$f":"{0;0;3;100;0;TRUE;FALSE;0.075;0;0;FALSE;30}","v":0}]
[null,"Rang échéance",{"$f":"ROUND(C28,2)","v":1127.18},{"$f":"F388","v":32887.364402364263},{"$f":"D388","v":29435},{"$f":"D22+E22+D11+D12+D13","v":64022.364402364263},{"$f":"I388*12","v":1.1478933364860389E-2},{"$f":"$J$388*12","v":2.1911070560513224E-2},{"$f":"((1+$J$388)^(12))-1","v":2.2132458901390706E-2},null,"CRD In",{"$f":"IF(D19=1,\"Échéance cible retenue\",\"Echéance cible assurances comprises maximale\")","v":"Echéance cible assurances comprises maximale"},null,null,null,null,{"$f":"C19","v":1127.18},null,"Durée en mois",null,"Montant","Taux","Type ADI Base calcul","Options Assurances ADI",null,null,null,null,"Durée en mois","Montant","Taux","Type ADI\nBase calcul","Options Assurances ADI",null,null,null,null,"Durée en mois","Montant","Taux","Type ADI Base calcul","Options Assurances ADI",null,null,null,{"$f":"IF($M$10=\"Capital initial\",1,IF($M$10=\"CRD Out\",2,3))","v":1},"Type ADI  -  Base calcul",null,{"$f":"M10","v":"Capital initial"},null,"Durée en mois",null,null,"Montant","% Différé","% Amortissement",{"$f":"$AP$22","v":"Options Assurances ADI"},null,null,null,"Durée en mois","Montant","Taux",{"$f":"$AU$22","v":"Type ADI  -  Base calcul"},{"$f":"$AP$22","v":"Options Assurances ADI"},null,null,null,"Durée en mois","Montant","Taux",{"$f":"$AU$22","v":"Type ADI  -  Base calcul"},{"$f":"$AP$22","v":"Options Assurances ADI"},null,null,null,"Durée en mois","Montant","Taux",{"$f":"$AU$22","v":"Type ADI  -  Base calcul"},{"$f":"$AP$22","v":"Options Assurances ADI"},null,null,null,"Durée en mois","Montant","Taux",{"$f":"$AU$22","v":"Type ADI  -  Base calcul"},{"$f":"$AP$22","v":"Options Assurances ADI"},null,null,null,"Durée en mois","Montant","Taux",{"$f":"$AU$22","v":"Type ADI  -  Base calcul"},{"$f":"$AP$22","v":"Options Assurances ADI"}]
[null,null,"(***) - Ces résultats ne correspondent pas aux définitions légales qui ne prennent en compte que les seules charges rendues obligatoires par la banque.\nIl s'agit du \"Coût du Crédit Financier\", \"T.E.G. Financier\" et \"T.A.E.G Financier\" qui intègrent toutes les charges qu'elles soient obligatoires ou facultatives.",null,null,null,null,null,null,null,{"$f":"MIN(L14,L15)","v":1.2999999999999999E-2},"Hiérarchie des Taux",null,null,null,null,"Observations",null,null,null,null,null,null,"% Emprunteur 1",{"$f":"N7","v":1},"% Emprunteur 2",{"$f":"O7","v":1},null,null,null,null,null,"% Emprunteur 1",{"$f":"N8","v":1},"% Emprunteur 2",{"$f":"O8","v":1},null,null,null,null,null,"% Emprunteur 1",{"$f":"N9","v":1},"% Emprunteur 2",{"$f":"O9","v":1},null,"% Emprunteur 1",{"$f":"N10","v":1},"% Emprunteur 2",{"$f":"O10","v":1},{"$f":"IF(AY24>360,\"IMPOSSIBLE\",\"Totale\")","v":"Totale"},{"$f":"IF(J10>=AY24,\"IMPOSSIBLE\",\"Différé Total ou Partiel\")","v":"Différé Total ou Partiel"},"Amortissement",null,{"$f":"I10","v":1},{"$f":"1-I10","v":0},{"$f":"$AU$23","v":"% Emprunteur 1"},{"$f":"$N$10","v":1},{"$f":"$AW$23","v":"% Emprunteur 2"},{"$f":"$O$10","v":1},null,null,null,null,{"$f":"$AU$23","v":"% Emprunteur 1"},{"$f":"$N$10","v":1},{"$f":"$AW$23","v":"% Emprunteur 2"},{"$f":"$O$10","v":1},null,null,null,null,{"$f":"$AU$23","v":"% Emprunteur 1"},{"$f":"$N$10","v":1},{"$f":"$AW$23","v":"% Emprunteur 2"},{"$f":"$O$10","v":1},null,null,null,null,{"$f":"$AU$23","v":"% Emprunteur 1"},{"$f":"$N$10","v":1},{"$f":"$AW$23","v":"% Emprunteur 2"},{"$f":"$O$10","v":1},null,null,null,null,{"$f":"$AU$23","v":"% Emprunteur 1"},{"$f":"$N$10","v":1},{"$f":"$AW$23","v":"% Emprunteur 2"},{"$f":"$O$10","v":1},null,null,null,null,{"$f":"$AU$23","v":"% Emprunteur 1"},{"$f":"$N$10","v":1},{"$f":"$AW$23","v":"% Emprunteur 2"},{"$f":"$O$10","v":1}]
[null,null,"Durée maximale","Motant total",{"$f":"B11","v":"Frais dossier"},{"$f":"B12","v":"Frais garantie"},{"$f":"B13","v":"Parts sociales"},{"$f":"B14","v":"Autres frais"},"Total des frais bancaires",null,{"$f":"IF(L7>K23,\"Pour une bonne optimisisation supprimer Prêt extérieur N°1 - Taux trop élevé\",IF(L8>K23,\"Pour une bonne optimisisation supprimer Prêt extérieur N°2 - Taux trop élevé\",IF(L9>K23,\"Pour une bonne optimisisation supprimer Prêt extérieur N°3 - Taux trop élevé\",IF(L11>K23,\"Pour une bonne optimisisation supprimer Prêt interne N°1 - Taux trop élevé\",IF(L12>K23,\"Pour une bonne optimisisation supprimer Prêt interne N°2 - Taux trop élevé\",IF(L13>K23,\"Pour une bonne optimisisation supprimer Prêt interne N°3 - Taux trop élevé\",\"\"))))))","v":"Pour une bonne optimisisation supprimer Prêt extérieur N°1 - Taux trop élevé"},1,"à",24,"mois",1.2999999999999999E-2,"Renseigner les différents paliers de durées (Cellule \"L23\" et colonne \"N\")\nainsi que les taux associés (Colonne \"P\")\n\nPuis cliquer sur le bouton \"Optimisation\"",null,{"$f":"K7","v":180},null,{"$f":"H7","v":5000},{"$f":"L7","v":1.4999999999999999E-2},{"$f":"M7","v":"Capital initial"},"Taux ADI 1",{"$f":"P7","v":3.0000000000000001E-3},"Taux ADI 2",{"$f":"Q7","v":3.0000000000000001E-3},null,{"$f":"K8","v":190},{"$f":"H8","v":10000},{"$f":"L8","v":1.6E-2},{"$f":"M8","v":"Capital initial"},"Taux ADI 1",{"$f":"P8","v":3.0000000000000001E-3},"Taux ADI 2",{"$f":"Q8","v":3.0000000000000001E-3},null,{"$f":"K9","v":200},{"$f":"H9","v":20000},{"$f":"L9","v":1.7000000000000001E-2},{"$f":"M9","v":"Capital initial"},"Taux ADI 1",{"$f":"P9","v":3.0000000000000001E-3},"Taux ADI 2",{"$f":"Q9","v":3.0000000000000001E-3},null,"Taux ADI 1",{"$f":"P10","v":3.0000000000000001E-3},"Taux ADI 2",{"$f":"Q10","v":3.0000000000000001E-3},{"$f":"K10","v":300},{"$f":"J10","v":180},{"$f":"AY24-J10","v":120},{"$f":"H10","v":60000},{"$f":"$BB$24*$I$10","v":60000},{"$f":"BB24-BC24","v":0},{"$f":"$AU$24","v":"Taux ADI 1"},{"$f":"$P$10","v":3.0000000000000001E-3},{"$f":"$AW$24","v":"Taux ADI 2"},{"$f":"$Q$10","v":3.0000000000000001E-3},{"$f":"K11","v":210},{"$f":"H11","v":11000},{"$f":"L11","v":1.7999999999999999E-2},{"$f":"$M$10","v":"Capital initial"},{"$f":"$AU$24","v":"Taux ADI 1"},{"$f":"$P$10","v":3.0000000000000001E-3},{"$f":"$AW$24","v":"Taux ADI 2"},{"$f":"$Q$10","v":3.0000000000000001E-3},{"$f":"K12","v":220},{"$f":"H12","v":13000},{"$f":"L12","v":1.9E-2},{"$f":"$M$10","v":"Capital initial"},{"$f":"$AU$24","v":"Taux ADI 1"},{"$f":"$P$10","v":3.0000000000000001E-3},{"$f":"$AW$24","v":"Taux ADI 2"},{"$f":"$Q$10","v":3.0000000000000001E-3},{"$f":"K13","v":230},{"$f":"H13","v":14000},{"$f":"L13","v":0.02},{"$f":"$M$10","v":"Capital initial"},{"$f":"$AU$24","v":"Taux ADI 1"},{"$f":"$P$10","v":3.0000000000000001E-3},{"$f":"$AW$24","v":"Taux ADI 2"},{"$f":"$Q$10","v":3.0000000000000001E-3},{"$f":"K14","v":0},{"$f":"H14","v":0},{"$f":"L14","v":1.2999999999999999E-2},{"$f":"$M$10","v":"Capital initial"},{"$f":"$AU$24","v":"Taux ADI 1"},{"$f":"$P$10","v":3.0000000000000001E-3},{"$f":"$AW$24","v":"Taux ADI 2"},{"$f":"$Q$10","v":3.0000000000000001E-3},{"$f":"IF(K15=0,H15,K15)","v":240},{"$f":"H15","v":107000},{"$f":"L15","v":0.02},{"$f":"$M$10","v":"Capital initial"},{"$f":"$AU$24","v":"Taux ADI 1"},{"$f":"$P$10","v":3.0000000000000001E-3},{"$f":"$AW$24","v":"Taux ADI 2"},{"$f":"$Q$10","v":3.0000000000000001E-3}]
[null,null,{"$f":"MAX(K7,K8,K9,K10,K11,K12,K13,K14,K15)","v":300},{"$f":"H16-H6","v":240000},{"$f":"D11","v":500},{"$f":"D12","v":1000},{"$f":"D13","v":200},{"$f":"D14","v":0},{"$f":"E25+F25+G25+H25","v":1700},null,null,{"$f":"N24+1","v":25},"à",60,"mois",1.4E-2,null,null,"Rang échéance",null,"Échéance avec ADI","ADI","Échéance hors ADI","Intérêts","Capital amorti","Capital restant dû","Valeur actuelle échéances avec ADI",null,"Rang échéance","Échéance avec ADI","ADI","Échéance hors ADI","Intérêts","Capital amorti","Capital restant dû","Valeur actuelle échéances avec ADI",null,"Rang échéance","Échéance avec ADI","ADI","Échéance hors ADI","Intérêts","Capital amorti","Capital restant dû","Valeur actuelle échéances avec ADI",null,{"$f":"IF($AT$22=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AT$22=3,\"Type ADI - CRD In signifie que le taux de prime ADI s'ajoute au taux d'intérêt l'un et l'autre étant appliqué au capital restant dû - Le montant des échéances ADI compises est constant\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\"))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,"Rang échéance",null,null,"Échéance avec ADI","ADI","Échéance hors ADI","Capital amorti","Capital restant dû",{"$f":"$AU$22","v":"Type ADI  -  Base calcul"},{"$f":"$M$10","v":"Capital initial"},"Rang échéance","Échéance avec ADI","ADI","Échéance hors ADI","Intérêts","Capital amorti","Capital restant dû","Valeur actuelle échéances avec ADI","Rang échéance","Échéance avec ADI","ADI","Échéance hors ADI","Intérêts","Capital amorti","Capital restant dû","Valeur actuelle échéances avec ADI","Rang échéance","Échéance avec ADI","ADI","Échéance hors ADI","Intérêts","Capital amorti","Capital restant dû","Valeur actuelle échéances avec ADI","Rang échéance","Échéance avec ADI","ADI","Échéance hors ADI","Intérêts","Capital amorti","Capital restant dû","Valeur actuelle échéances avec ADI","Rang échéance","Échéance avec ADI","ADI","Échéance hors ADI","Intérêts","Capital amorti","Capital restant dû",{"$f":"IF($AT$22=2,\"Si ADI CRD Out = Valeur actuelle ADI\",\"\")","v":""}]
[null,null,"Échéance avec ADI","ADI","Échéance hors ADI","Intérêts","Capital amorti","Capital restant dû",null,"Net versé",null,{"$f":"N25+1","v":61},"à",84,"mois",1.4999999999999999E-2,null,null,{"$f":"IF($S$24>360,\"IMPOSSIBLE - Durée maximale limitée à 360 mois\",IF($AB$21=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AB$21=3,\"Type ADI - CRD In signifie que le taux de prime ADI s'ajoute au taux d'intérêt l'un et l'autre étant appliqué au capital restant dû - Le montant des échéances ADI comprises est constant\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\")))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,null,null,null,null,null,null,{"$f":"IF($AC$24>360,\"IMPOSSIBLE - Durée maximale limitée à 360 mois\",IF($AK$21=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AK$21=3,\"Type ADI - CRD In signifie que le taux de prime ADI s'ajoute au taux d'intérêt l'un et l'autre étant appliqué au capital restant dû - Le montant des échéances ADI comprises est constant\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\")))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,null,null,null,null,null,{"$f":"IF($AL$24>360,\"IMPOSSIBLE - Durée maximale limitée à 360 mois\",IF($AT$21=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AT$21=3,\"Type ADI - CRD In signifie que le taux de prime ADI s'ajoute au taux d'intérêt l'un et l'autre étant appliqué au capital restant dû - Le montant des échéances ADI comprises est constant\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\")))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AY$24>360,\"IMPOSSIBLE - Durée maximale limitée à 360 mois\",IF($AT$22=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AT$22=3,\"Type ADI - CRD In signifie que le taux de prime ADI appliqué sur le capital restant dû\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\")))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,null,null,null,null,"Valeur actuelle échéances avec ADI",null,{"$f":"IF($BI$24>360,\"IMPOSSIBLE - Durée maximale limitée à 360 mois\",IF($AT$22=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AT$22=3,\"Type ADI - CRD In signifie que le taux de prime ADI s'ajoute au taux d'intérêt l'un et l'autre étant appliqué au capital restant dû - Le montant des échéances ADI comprises est constant\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\")))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,null,null,null,null,{"$f":"IF($BQ$24>360,\"IMPOSSIBLE - Durée maximale limitée à 360 mois\",IF($AT$22=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AT$22=3,\"Type ADI - CRD In signifie que le taux de prime ADI s'ajoute au taux d'intérêt l'un et l'autre étant au capital restant dû - Le montant des échéances ADI comprises est constant\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\")))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,null,null,null,null,{"$f":"IF($BY$24>360,\"IMPOSSIBLE - Durée maximale limitée à 360 mois\",IF($AT$22=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AT$22=3,\"Type ADI - CRD In signifie que le taux de prime ADI s'ajoute au taux d'intérêt l'un et l'autre étant appliqué au capital restant dû - Le montant des échéances ADI comprises est constant\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\")))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,null,null,null,null,{"$f":"IF($CG$24>360,\"IMPOSSIBLE - Durée maximale limitée à 360 mois\",IF($AT$22=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AT$22=3,\"Type ADI - CRD In signifie que le taux de prime ADI s'ajoute au taux d'intérêt l'un et l'autre étant appliqué au capital restant dû - Le montant des échéances ADI comprises est constant\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\")))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,null,null,null,null,{"$f":"IF($CO$24>360,\"IMPOSSIBLE - Durée maximale limitée à 360 mois\",IF($AT$22=2,\"Type ADI - CRD Out signifie que le taux de prime ADI est hors du taux d'intérêt et s'applique sur le capital restant dû - Le montant des échéances ADI comprises n'est pas constant\",IF($AT$22=3,\"Type ADI - CRD In signifie que le taux de prime ADI s'ajoute au taux d'intérêt l'un et l'autre étant appliqué au capital restant dû - Le montant des échéances ADI comprises est constant\",\"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes\")))","v":"Les primes ADI sont calculées sur le capital initial - Les échéances ADI comprises sont constantes"},null,null,null,null,null,null,null,"Ech lisseur hors ADI","Ech globale avec ADI"]
[null,0,null,null,null,null,null,{"$f":"Z27+AI27+AR27+BF27+BO27+BW27+CE27+CM27+CU27","v":240000},{"$f":"D25","v":240000},{"$f":"D25-I25","v":238300},null,85,"à",120,"mois",1.6E-2,null,null,0,0,null,null,null,null,null,{"$f":"U24","v":5000},{"$f":"SUM(AA28:AA387)","v":5211.6248953086233},null,0,null,null,null,null,null,{"$f":"AD24","v":10000},{"$f":"SUM(AJ28:AJ387)","v":10515.351104915235},null,0,null,null,null,null,null,{"$f":"AM24","v":20000},{"$f":"SUM(AS28:AS387)","v":21229.130532005223},null,null,null,null,null,{"$f":"IF(S$227>$AY$24,0,AL27)","v":0},0,{"$f":"IF(OR((AY27-$J$10)<0,AY27>$AY$24),0,AY27-$J$10)","v":0},null,null,null,null,{"$f":"BB24","v":60000},{"$f":"SUM(BG28:BG387)","v":27068.211312296236},null,0,null,null,null,null,null,{"$f":"BJ24","v":11000},{"$f":"SUM(BP28:BP387)","v":11792.861296427016},0,null,null,null,null,null,{"$f":"BR24","v":13000},{"$f":"SUM(BX28:BX387)","v":14084.363749680389},0,null,null,null,null,null,{"$f":"BZ24","v":14000},{"$f":"SUM(CF28:CF387)","v":15336.426610264825},0,null,null,null,null,null,{"$f":"CH24","v":0},{"$f":"SUM(CN28:CN387)","v":0},0,null,null,null,null,null,{"$f":"CP24","v":107000},{"$f":"IF($AT$22=2,SUM(CV28:CV387),0)","v":0}]
[null,1,{"$f":"U28+AD28+AM28+BB28+BJ28+BR28+BZ28+CH28+CP28","v":1127.1765183431792},{"$f":"V28+AE28+AN28+BC28+BK28+BS28+CA28+CI28+CQ28","v":120},{"$f":"W28+AF28+AO28+BD28+BL28+BT28+CB28+CJ28+CR28","v":1007.1765183431792},{"$f":"X28+AG28+AP28+BM28+BU28+CC28+CK28+CS28","v":286.66666666666669},{"$f":"Y28+AH28+AQ28+BE28+BN28+BV28+CD28+CL28+CT28","v":720.50985167651243},239279.49014832347,{"$f":"-(W28+AF28+AO28+BD28+BL28+BT28+CB28+CJ28+CR28)","v":-1007.1765183431792},{"$f":"-C28","v":-1127.1765183431792},null,121,"à",144,"mois",1.7000000000000001E-2,null,null,1,{"$f":"IF($S28>$K$7,0,$S28)","v":1},{"$f":"IF(S28>$S$24,0,IF($AB$21=3,IF(T28=$S$24,W28+V28,ROUND(-PMT(($V$24+($P$7*$N$7)+($Q$7*$O$7))/12,$S$24,$U$24,0,0),2)),W28+V28))","v":33.54},{"$f":"IF(S28>$S$24,0,IF($AB$21=1,TRUNC($U$24*$P$7*$N$7/12,2)+TRUNC($U$24*$Q$7*$O$7/12,2),IF($AB$21=2,TRUNC(Z27*$P$7*$N$7/12,2)+TRUNC(Z27*$Q$7*$O$7/12,2),TRUNC(Z27*$P$7*$N$7/12,2)+TRUNC(Z27*$Q$7*$O$7/12,2))))","v":2.5},{"$f":"IF(S28>$S$24,0,IF($AB$21=3,IF(T28=$S$24,Y28+X28,U28-V28),IF(T28=$S$24,Y28+X28,ROUND(-PMT($V$24/12,$S$24,$U$24,0,0),2))))","v":31.04},{"$f":"IF(S28>$S$24,0,Z27*$V$24/12)","v":6.25},{"$f":"IF(S28>$S$24,0,(IF(T28=$S$24,Z27,W28-X28)))","v":24.79},{"$f":"IF(S28>$S$24,0,Z27-Y28)","v":4975.21},{"$f":"IF(S28>$K$15,0,IF($AT$22<>3,U28*((1+($L$15/12))^(-T28)),U28*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-T28))))","v":33.484193011647257},null,{"$f":"IF($S28>$K$8,0,$S28)","v":1},{"$f":"IF(S28>$AC$24,0,IF($AK$21=3,IF(AC28=$AC$24,AF28+AE28,ROUND(-PMT(($AE$24+($P$8*$N$8)+($Q$8*$O$8))/12,$AC$24,$AD$24,0,0),2)),AF28+AE28))","v":64.61},{"$f":"IF(S28>$AC$24,0,IF($AK$21=1,TRUNC($AD$24*$P$8*$N$8/12,2)+TRUNC($AD$24*$Q$8*$O$8/12,2),IF($AK$21=2,TRUNC(AI27*$P$8*$N$8/12,2)+TRUNC(AI27*$Q$8*$O$8/12,2),TRUNC(AI27*$P$8*$N$8/12,2)+TRUNC(AI27*$Q$8*$O$8/12,2))))","v":5},{"$f":"IF(S28>$AC$24,0,IF($AK$21=3,IF(AC28=$AC$24,AH28+AG28,AD28-AE28),IF(AC28=$AC$24,AH28+AG28,ROUND(-PMT($AE$24/12,$AC$24,$AD$24,0,0),2))))","v":59.61},{"$f":"IF(S28>$AC$24,0,AI27*$AE$24/12)","v":13.333333333333334},{"$f":"IF(S28>$AC$24,0,(IF(AC28=$AC$24,AI27,AF28-AG28)))","v":46.276666666666664},{"$f":"IF(S28>$AC$24,0,AI27-AH28)","v":9953.7233333333334},{"$f":"IF(AC28>$K$15,0,IF($AT$22<>3,AD28*((1+($L$15/12))^(-AC28)),AD28*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AC28))))","v":64.502495840266221},null,{"$f":"IF($S28>$K$9,0,$S28)","v":1},{"$f":"IF(S28>$AL$24,0,IF($AT$21=3,IF(AL28=$AL$24,AO28+AN28,ROUND(-PMT(($AN$24+($P$9*$N$9)+($Q$9*$O$9))/12,$AL$24,$AM$24,0,0),2)),AO28+AN28))","v":124.91},{"$f":"IF(S28>$AL$24,0,IF($AT$21=1,TRUNC($AM$24*$P$9*$N$9/12,2)+TRUNC($AM$24*$Q$9*$O$9/12,2),IF($AT$21=2,TRUNC(AR27*$P$9*$N$9/12,2)+TRUNC(AR27*$Q$9*$O$9/12,2),TRUNC(AR27*$P$9*$N$9/12,2)+TRUNC(AR27*$Q$9*$O$9/12,2))))","v":10},{"$f":"IF(S28>$AL$24,0,IF($AT$21=3,IF(AL28=$AL$24,AQ28+AP28,AM28-AN28),IF(AL28=$AL$24,AQ28+AP28,ROUND(-PMT($AN$24/12,$AL$24,$AM$24,0,0),2))))","v":114.91},{"$f":"IF(S28>$AL$24,0,AR27*$AN$24/12)","v":28.333333333333332},{"$f":"IF(S28>$AL$24,0,(IF(AL28=$AL$24,AR27,AO28-AP28)))","v":86.576666666666668},{"$f":"IF(AL28>$AL$24,0,AR27-AQ28)","v":19913.423333333332},{"$f":"IF(AL28>$K$15,0,IF($AT$22<>3,AM28*((1+($L$15/12))^(-AL28)),AM28*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AL28))))","v":124.70216306156405},null,null,null,null,null,{"$f":"IF($S28>$AY$24,0,$S28)","v":1},{"$f":"IF(AY28>$J$10,0,AY28)","v":1},0,{"$f":"BD28+BC28","v":30},{"$f":"IF(AY28=0,0,IF(AY28>$AY$24,0,IF($AT$22=1,TRUNC($BB$24*$P$10*$N$10/12,2)+TRUNC($BB$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BF27*$P$10*$N$10/12,2)+TRUNC(BF27*$Q$10*$O$10/12,2),TRUNC(BF27*$P$10*$N$10/12,2)+TRUNC(BF27*$Q$10*$O$10/12,2)))))","v":30},{"$f":"IF(AY28=0,0,IF(AY28<=$J$10,$BB$24*$BD$23/$J$10,$BB$24*$I$10/$BA$24))","v":0},{"$f":"BD28","v":0},{"$f":"BF27-BE28","v":60000},{"$f":"IF(AY28>$K$15,0,IF($AT$22<>3,BB28*(1+($L$15/12))^(-AY28),BB28*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-AY28))))","v":29.950083194675543},null,{"$f":"IF($S28>$K$11,0,$S28)","v":1},{"$f":"IF($S28>$BI$24,0,IF($AT$22=3,IF(BI28=$BI$24,BL28+BK28,ROUND(-PMT(($BK$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BI$24,$BJ$24,0,0),2)),BL28+BK28))","v":66.599999999999994},{"$f":"IF($S28>$BI$24,0,IF($AT$22=1,TRUNC($BJ$24*$P$10*$N$10/12,2)+TRUNC($BJ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BO27*$P$10*$N$10/12,2)+TRUNC(BO27*$Q$10*$O$10/12,2),TRUNC(BO27*$P$10*$N$10/12,2)+TRUNC(BO27*$Q$10*$O$10/12,2))))","v":5.5},{"$f":"IF($S28>$BI$24,0,IF($AT$22=3,IF(BI28=$BI$24,BN28+BM28,BJ28-BK28),IF(BI28=$BI$24,BN28+BM28,ROUND(-PMT($BK$24/12,$BI$24,$BJ$24,0,0),2))))","v":61.1},{"$f":"IF($S28>$BI$24,0,BO27*$BK$24/12)","v":16.499999999999996},{"$f":"IF($S28>$BI$24,0,(IF(BI28=$BI$24,BO27,BL28-BM28)))","v":44.600000000000009},{"$f":"IF($S28>$BI$24,0,BO27-BN28)","v":10955.4},{"$f":"IF(BI28>$K$15,0,IF(BI28>$BI$24,0,IF($AT$22<>3,BJ28*(1+($L$15/12))^(-BI28),BJ28*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BI28)))))","v":66.489184692179691},{"$f":"IF($S28>$K$12,0,$S28)","v":1},{"$f":"IF($S28>$BQ$24,0,IF($AT$22=3,IF(BQ28=$BQ$24,BT28+BS28,ROUND(-PMT(($BS$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BQ$24,$BR$24,0,0),2)),BT28+BS28))","v":76.53},{"$f":"IF($S28>$BQ$24,0,IF($AT$22=1,TRUNC($BR$24*$P$10*$N$10/12,2)+TRUNC($BR$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BW27*$P$10*$N$10/12,2)+TRUNC(BW27*$Q$10*$O$10/12,2),TRUNC(BW27*$P$10*$N$10/12,2)+TRUNC(BW27*$Q$10*$O$10/12,2))))","v":6.5},{"$f":"IF($S28>$BQ$24,0,IF($AT$22=3,IF(BQ28=$BQ$24,BV28+BU28,BR28-BS28),IF(BQ28=$BQ$24,BV28+BU28,ROUND(-PMT($BS$24/12,$BQ$24,$BR$24,0,0),2))))","v":70.03},{"$f":"IF($S28>$BQ$24,0,BW27*$BS$24/12)","v":20.583333333333332},{"$f":"IF($S28>$BQ$24,0,(IF(BQ28=$BQ$24,BW27,BT28-BU28)))","v":49.446666666666673},{"$f":"IF($S28>$BQ$24,0,BW27-BV28)","v":12950.553333333333},{"$f":"IF(BQ28>$K$15,0,IF(BQ28>$BQ$24,0,IF($AT$22<>3,BR28*(1+($L$15/12))^(-BQ28),BR28*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BQ28)))))","v":76.402662229617306},{"$f":"IF($S28>$K$13,0,$S28)","v":1},{"$f":"IF($S28>$BY$24,0,IF($AT$22=3,IF(BY28=$BY$24,CB28+CA28,ROUND(-PMT(($CA$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BY$24,$BZ$24,0,0),2)),CB28+CA28))","v":80.33},{"$f":"IF($S28>$BY$24,0,IF($AT$22=1,TRUNC($BZ$24*$P$10*$N$10/12,2)+TRUNC($BZ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CE27*$P$10*$N$10/12,2)+TRUNC(CE27*$Q$10*$O$10/12,2),TRUNC(CE27*$P$10*$N$10/12,2)+TRUNC(CE27*$Q$10*$O$10/12,2))))","v":7},{"$f":"IF($S28>$BY$24,0,IF($AT$22=3,IF(BY28=$BY$24,CD28+CC28,BZ28-CA28),IF(BY28=$BY$24,CD28+CC28,ROUND(-PMT($CA$24/12,$BY$24,$BZ$24,0,0),2))))","v":73.33},{"$f":"IF($S28>$BY$24,0,CE27*$CA$24/12)","v":23.333333333333332},{"$f":"IF($S28>$BY$24,0,(IF(BY28=$BY$24,CE27,CB28-CC28)))","v":49.99666666666667},{"$f":"IF($S28>$BY$24,0,CE27-CD28)","v":13950.003333333334},{"$f":"IF(BY28>$K$15,0,IF($AT$22<>3,BZ28*(1+($L$15/12))^(-BY28),BZ28*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BY28))))","v":80.196339434276211},{"$f":"IF($S28>$K$14,0,$S28)","v":0},{"$f":"IF($S28>$CG$24,0,IF($AT$22=3,IF(CG28=$CG$24,CJ28+CI28,ROUND(-PMT(($CI$24+($P$10*$N$10)+($Q$10*$O$10))/12,$CG$24,$CH$24,0,0),2)),CJ28+CI28))","v":0},{"$f":"IF($S28>$CG$24,0,IF($AT$22=1,TRUNC($CH$24*$P$10*$N$10/12,2)+TRUNC($CH$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CM27*$P$10*$N$10/12,2)+TRUNC(CM27*$Q$10*$O$10/12,2),TRUNC(CM27*$P$10*$N$10/12,2)+TRUNC(CM27*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S28>$CG$24,0,IF($AT$22=3,IF(CG28=$CG$24,CL28+CK28,CH28-CI28),IF(CG28=$CG$24,CL28+CK28,ROUND(-PMT($CI$24/12,$CG$24,$CH$24,0,0),2))))","v":0},{"$f":"IF($S28>$CG$24,0,CM27*$CI$24/12)","v":0},{"$f":"IF($S28>$CG$24,0,(IF(CG28=$CG$24,CM27,CJ28-CK28)))","v":0},{"$f":"IF($S28>$CG$24,0,CM27-CL28)","v":0},{"$f":"IF(CG28>$K$15,0,IF($AT$22<>3,CH28*(1+($L$15/12))^(-CG28),CH28*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-CG28))))","v":0},{"$f":"IF($S28>$K$15,0,$S28)","v":1},{"$f":"IF($S28>$F$402,0,IF($AT$22<>3,CW28+CQ28,IF(CO28=$CO$24,CR28+CQ28,CW28)))","v":650.65651834317919},{"$f":"IF($S28>$CO$24,0,IF($AT$22=1,TRUNC($CP$24*$P$10*$N$10/12,2)+TRUNC($CP$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CU27*$P$10*$N$10/12,2)+TRUNC(CU27*$Q$10*$O$10/12,2),TRUNC(CU27*$P$10*$N$10/12,2)+TRUNC(CU27*$Q$10*$O$10/12,2))))","v":53.5},{"$f":"IF($S28>$F$402,0,IF($AT$22<>3,CW28,IF(CO28=$CO$24,CT28+CS28,CP28-CQ28)))","v":597.15651834317919},{"$f":"IF($S28>$CO$24,0,CU27*$CQ$24/12)","v":178.33333333333334},{"$f":"IF($S28>$CO$24,0,(IF(CO28=$CO$24,CU27,CR28-CS28)))","v":418.82318500984582},{"$f":"IF($S28>$CO$24,0,CU27-CT28)","v":106581.17681499015},{"$f":"IF($AT$22=2,CQ28*((1+($CQ$24/12))^(-CO28)),0)","v":0},{"$f":"IF($S28>$F$402,0,IF($AT$22<>2,$H$402-U28-AD28-AM28-BB28-BJ28-BR28-BZ28-CH28,$H$402-U28-AD28-AM28-BB28-BJ28-BR28-BZ28-CH28-CQ28))","v":597.15651834317919},{"$f":"U28+AD28+AM28+BB28+BJ28+BR28+BZ28+CH28+CP28","v":1127.1765183431792}]
[null,2,1127.1765183431792,120,1007.1765183431792,285.52476969165025,721.65174865152881,238557.83839967195,{"$f":"-(W29+AF29+AO29+BD29+BL29+BT29+CB29+CJ29+CR29)","v":-1007.1765183431792},{"$f":"-C29","v":-1127.1765183431792},null,145,"à",180,"mois",1.7999999999999999E-2,null,null,2,2,33.54,2.5,31.04,6.2190124999999989,24.820987500000001,4950.3890124999998,33.428478880180279,null,2,64.61,5,59.61,13.271631111111112,46.338368888888887,9907.3849644444454,64.395170556006207,null,2,124.91,10,114.91,28.210683055555553,86.699316944444448,19826.724016388889,124.49467194166127,null,null,null,null,null,2,2,0,{"$f":"BD29+BC29","v":30},30,0,{"$f":"BD29","v":0},60000,29.900249445599538,null,2,66.599999999999994,5.5,61.1,16.4331,44.666899999999998,10910.733099999999,66.378553769230962,2,76.53,6.5,70.03,20.505042777777778,49.524957222222227,12901.028376111111,76.275536335724425,2,80.33,7,73.33,23.250005555555557,50.079994444444438,13899.92333888889,80.062901265500358,0,0,0,0,0,0,0,0,2,650.65651834317919,53.5,597.15651834317919,177.63529469165027,419.52122365152889,106161.65559133863,0,597.15651834317919,{"$f":"U29+AD29+AM29+BB29+BJ29+BR29+BZ29+CH29+CP29","v":1127.1765183431792}]
[null,3,1127.1765183431792,120,1007.1765183431792,284.38105137065696,722.79546697252226,237835.04293269943,-1007.1765183431792,-1127.1765183431792,null,181,"à",216,"mois",1.9E-2,null,null,3,3,33.54,2.5,31.04,6.1879862656249998,24.852013734374999,4925.536998765625,33.372857451095122,null,3,64.61,5,59.61,13.20984661925926,46.40015338074074,9860.9848110637049,64.288023849590218,null,3,124.91,10,114.91,28.087859023217593,86.822140976782407,19739.901875412106,124.28752606488646,null,null,null,null,null,3,3,0,30,30,0,0,60000,29.850498614575244,null,3,66.599999999999994,5.5,61.1,16.366099649999999,44.733900349999999,10865.999199649999,66.268106924357042,3,76.53,6.5,70.03,20.426628262175928,49.603371737824077,12851.425004373288,76.148621965781444,3,80.33,7,73.33,23.166538898148151,50.163461101851851,13849.759877787037,79.92968512362765,0,0,0,0,0,0,0,0,3,650.65651834317919,53.5,597.15651834317919,176.93609265223105,420.2204256909481,105741.43516564768,0,597.15651834317919,1127.1765183431792]
[null,4,1127.1765183431792,120,1007.1765183431792,283.23550878216633,723.94100956101283,237111.10192313843,-1007.1765183431792,-1127.1765183431792,null,217,"à",240,"mois",0.02,null,null,4,4,33.54,2.5,31.04,6.1569212484570315,24.883078751542968,4900.6539200140824,33.31732857014488,null,4,64.61,5,59.61,13.147979748084941,46.462020251915057,9814.5227908117904,64.181055423883734,null,4,124.91,10,114.91,27.964860990167153,86.945139009832843,19652.956736402273,124.08072485679179,null,null,null,null,null,4,4,0,30,30,0,0,60000,29.800830563635849,null,4,66.599999999999994,5.5,61.1,16.298998799474997,44.801001200525008,10821.198198449474,66.157843851271579,4,76.53,6.5,70.03,20.348089590257704,49.681910409742301,12801.743093963545,76.021918767835047,4,80.33,7,73.33,23.08293312964506,50.247066870354942,13799.512810916682,79.796690639228927,0,0,0,0,0,0,0,0,4,650.65651834317919,53.5,597.15651834317919,176.23572527607948,420.92079306709968,105320.51437258058,0,597.15651834317919,1127.1765183431792]
[null,5,1127.1765183431792,120,1007.1765183431792,282.08813899994846,725.08837934323083,236386.01354379518,-1007.1765183431792,-1127.1765183431792,null,241,"à",300,"mois",2.1000000000000001E-2,null,null,5,5,33.54,2.5,31.04,6.1258174000176027,24.914182599982396,4875.7397374141001,33.261892083339312,null,5,64.61,5,59.61,13.086030387749055,46.523969612250944,9767.9988211995387,64.07426498224666,null,5,124.91,10,114.91,27.841688709903224,87.068311290096773,19565.888425112178,123.87426774388533,null,null,null,null,null,5,5,0,30,30,0,0,60000,29.75124515504411,null,5,66.599999999999994,5.5,61.1,16.231797297674209,44.868202702325789,10776.329995747148,66.047764244197921,5,76.53,6.5,70.03,20.269426565442277,49.760573434557728,12751.982520528987,75.895426390517528,5,80.33,7,73.33,22.99918801819447,50.330811981805525,13749.181998934877,79.66391744348978,0,0,0,0,0,0,0,0,5,650.65651834317919,53.5,597.15651834317919,175.53419062096762,421.62232772221159,104898.89204485837,0,597.15651834317919,1127.1765183431792]
[null,6,1127.1765183431792,120,1007.1765183431792,280.93893909305632,726.23757925012296,235659.77596454509,-1007.1765183431792,-1127.1765183431792,null,301,"à",360,"mois",2.1999999999999999E-2,null,null,6,6,33.54,2.5,31.04,6.094674671767625,24.945325328232375,4850.7944120858674,33.206547836944409,null,6,64.61,5,59.61,13.023998428266053,46.586001571733945,9721.4128196278052,63.967652228532444,null,6,124.91,10,114.91,27.718341935575591,87.191658064424402,19478.696767047753,123.66815415362927,null,null,null,null,null,6,6,0,30,30,0,0,60000,29.701742251291957,null,6,66.599999999999994,5.5,61.1,16.164494993620721,44.93550500637928,10731.394490740769,65.937867797868137,6,76.53,6.5,70.03,20.190638990837563,49.839361009162438,12702.143159519825,75.769144483045778,6,80.33,7,73.33,22.915303331558132,50.414696668441863,13698.767302266435,79.531365168209419,0,0,0,0,0,0,0,0,6,650.65651834317919,53.5,597.15651834317919,174.83148674143061,422.32503160174861,104476.56701325662,0,597.15651834317919,1127.1765183431792]
[null,7,1127.1765183431792,120,1007.1765183431792,279.78790612581804,727.38861221736124,234932.3873523277,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,7,7,33.54,2.5,31.04,6.0634930151073343,24.976506984892666,4825.8179051009747,33.151295677481933,null,7,64.61,5,59.61,12.96188375950374,46.648116240496257,9674.7647033873091,63.861216867087286,null,7,124.91,10,114.91,27.59482041998432,87.31517958001568,19391.381587467738,123.46238351443853,null,null,null,null,null,7,7,0,30,30,0,0,60000,29.652321715100118,null,7,66.599999999999994,5.5,61.1,16.097091736111153,45.002908263888848,10686.391582476881,65.82815420752226,7,76.53,6.5,70.03,20.111726669239722,49.918273330760279,12652.224886189064,75.643072695220397,7,80.33,7,73.33,22.831278837110727,50.498721162889268,13648.268581103546,79.399033445799745,0,0,0,0,0,0,0,0,7,650.65651834317919,53.5,597.15651834317919,174.12761168876102,423.02890665441817,104053.53810660219,0,597.15651834317919,1127.1765183431792]
[null,8,1127.1765183431792,120,1007.1765183431792,278.63503715782952,728.54148118534977,234203.84587114234,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,8,8,33.54,2.5,31.04,6.0322723813762176,25.007727618623782,4800.8101774823508,33.09613545172904,null,8,64.61,5,59.61,12.899686271183079,46.710313728816921,9628.0543896584913,63.754958602749362,null,8,124.91,10,114.91,27.471123915579298,87.438876084420698,19303.942711383319,123.25695525567903,null,null,null,null,null,8,8,0,30,30,0,0,60000,29.60298340941775,null,8,66.599999999999994,5.5,61.1,16.029587373715319,45.070412626284678,10641.321169850597,65.718623168907399,8,76.53,6.5,70.03,20.032689403132682,49.997310596867322,12602.227575592196,75.517210677424686,8,80.33,7,73.33,22.747114301839243,50.582885698160752,13597.685695405386,79.266921909284264,0,0,0,0,0,0,0,0,8,650.65651834317919,53.5,597.15651834317919,173.42256351100366,423.73395483217553,103629.80415177002,0,597.15651834317919,1127.1765183431792]
[null,9,1127.1765183431792,120,1007.1765183431792,277.48032924394653,729.6961890992327,233474.14968204312,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,9,9,33.54,2.5,31.04,6.0010127218529385,25.038987278147061,4775.7711902042038,33.041067006717846,null,9,64.61,5,59.61,12.837405852877987,46.772594147122014,9581.2817955113696,63.648877140847951,null,9,124.91,10,114.91,27.347252174459701,87.562747825540299,19216.379963557778,123.05186880766627,null,null,null,null,null,9,9,0,30,30,0,0,60000,29.553727197422049,null,9,66.599999999999994,5.5,61.1,15.961981754775893,45.13801824522411,10596.183151605372,65.609274378276936,9,76.53,6.5,70.03,19.953526994687646,50.076473005312351,12552.151102586884,75.391558080623653,9,80.33,7,73.33,22.662809492342308,50.667190507657693,13547.018504897727,79.135030192297108,0,0,0,0,0,0,0,0,9,650.65651834317919,53.5,597.15651834317919,172.71634025295006,424.4401780902291,103205.36397367979,0,597.15651834317919,1127.1765183431792]
[null,10,1127.1765183431792,120,1007.1765183431792,276.32377943427707,730.8527389089021,232743.29694313422,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,10,10,33.54,2.5,31.04,5.969713987755255,25.070286012244743,4750.7009041919591,32.986090189734952,null,10,64.61,5,59.61,12.775042394015159,46.83495760598484,9534.4468379053851,63.542972187202601,null,10,124.91,10,114.91,27.223204948373521,87.686795051626476,19128.69316850615,122.84712360166347,null,null,null,null,null,10,10,0,30,30,0,0,60000,29.504552942517847,null,10,66.599999999999994,5.5,61.1,15.894274727408055,45.205725272591948,10550.97742633278,65.50010753238962,10,76.53,6.5,70.03,19.874239245762567,50.155760754237434,12501.995341832646,75.266114556363036,10,80.33,7,73.33,22.578364174829545,50.751635825170453,13496.266869072557,79.003357929081957,0,0,0,0,0,0,0,0,10,650.65651834317919,53.5,597.15651834317919,172.00893995613299,425.14757838704622,102780.21639529275,0,597.15651834317919,1127.1765183431792]
[null,11,1127.1765183431792,120,1007.1765183431792,275.16538477417384,732.01113356900532,232011.28580956522,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,11,11,33.54,2.5,31.04,5.9383761302399485,25.101623869760051,4725.5992803221989,32.931204848321087,null,11,64.61,5,59.61,12.712595783873846,46.897404216126155,9487.5494336892589,63.437243448122402,null,11,124.91,10,114.91,27.098981988717046,87.811018011282954,19040.882150494868,122.64271906988034,null,null,null,null,null,11,11,0,30,30,0,0,60000,29.455460508337286,null,11,66.599999999999994,5.5,61.1,15.826466139499168,45.273533860500834,10505.703892472278,65.391122328508771,11,76.53,6.5,70.03,19.79482595790169,50.235174042098308,12451.760167790548,75.140879756768413,11,80.33,7,73.33,22.493778115120929,50.836221884879066,13445.430647187677,78.87190475449114,0,0,0,0,0,0,0,0,11,650.65651834317919,53.5,597.15651834317919,171.30036065882123,425.85615768435798,102354.36023760839,0,597.15651834317919,1127.1765183431792]
[null,12,1127.1765183431792,120,1007.1765183431792,274.00514230422641,733.17137603895276,231278.11443352627,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,12,12,33.54,2.5,31.04,5.9069991004027491,25.133000899597249,4700.4662794226015,32.876410830270636,null,12,64.61,5,59.61,12.650065911585678,46.959934088414322,9440.5894996008446,63.331690630405056,null,12,124.91,10,114.91,26.974583046534402,87.935416953465591,18952.946733541401,122.43865464547122,null,null,null,null,null,12,12,0,30,30,0,0,60000,29.406449758739388,null,12,66.599999999999994,5.5,61.1,15.758555838708416,45.341444161291584,10460.362448310987,65.282318464401428,12,76.53,6.5,70.03,19.715286932335033,50.314713067664968,12401.445454722883,75.015853334544175,12,80.33,7,73.33,22.409051078646129,50.920948921353869,13394.509698266324,78.740670303984501,0,0,0,0,0,0,0,0,12,650.65651834317919,53.5,597.15651834317919,170.59060039601397,426.56591794716519,101927.79431966122,0,597.15651834317919,1127.1765183431792]
[null,13,1127.1765183431792,120,1007.1765183431792,272.84304906025329,734.33346928292588,230543.78096424334,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,13,13,33.54,2.5,31.04,5.8755828492782518,25.164417150721746,4675.3018622718801,32.821707983631249,null,13,64.61,5,59.61,12.58745266613446,47.022547333865539,9393.5669522669796,63.22631344133616,null,13,124.91,10,114.91,26.850007872516986,88.059992127483014,18864.886741413917,122.23492976253365,null,null,null,null,null,13,13,0,30,30,0,0,60000,29.357520557809703,null,13,66.599999999999994,5.5,61.1,15.690543672466481,45.409456327533519,10414.952991983453,65.173695638337534,13,76.53,6.5,70.03,19.635621969977898,50.394378030022104,12351.051076692862,74.891034942972553,13,80.33,7,73.33,22.324182830443874,51.005817169556124,13343.503881096767,78.609654213628446,0,0,0,0,0,0,0,0,13,650.65651834317919,53.5,597.15651834317919,169.87965719943537,427.27686114374382,101500.51745851747,0,597.15651834317919,1127.1765183431792]
[null,14,1127.1765183431792,120,1007.1765183431792,271.67910207329481,735.4974162698843,229808.28354797343,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,14,14,33.54,2.5,31.04,5.8441273278398498,25.195872672160149,4650.1059895997196,32.767096156703396,null,14,64.61,5,59.61,12.524755936355973,47.085244063644026,9346.4817082033351,63.121111588688329,null,14,124.91,10,114.91,26.72525621700305,88.184743782996946,18776.70199763092,122.03154385610678,null,null,null,null,null,14,14,0,30,30,0,0,60000,29.308672769859928,null,14,66.599999999999994,5.5,61.1,15.622429487975177,45.477570512024826,10369.475421471428,65.065253549089036,14,76.53,6.5,70.03,19.555830871430363,50.474169128569642,12300.576907564293,74.76642423591268,14,80.33,7,73.33,22.23917313516128,51.090826864838718,13292.413054231929,78.478856120094932,0,0,0,0,0,0,0,0,14,650.65651834317919,53.5,597.15651834317919,169.16752909752913,427.98898924565003,101072.52846927181,0,597.15651834317919,1127.1765183431792]
[null,15,1127.1765183431792,120,1007.1765183431792,270.51329836960474,736.66321997357431,229071.62032799987,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,15,15,33.54,2.5,31.04,5.8126324869996493,25.227367513000349,4624.8786220867196,32.71257519804,null,15,64.61,5,59.61,12.461975610937779,47.148024389062222,9299.3336838142732,63.016084780720469,null,15,124.91,10,114.91,26.600327829977136,88.309672170022864,18688.392325460896,121.82849636216984,null,null,null,null,null,15,15,0,30,30,0,0,60000,29.259906259427552,null,15,66.599999999999994,5.5,61.1,15.55421313220714,45.545786867792863,10323.929634603635,64.95699189592915,15,76.53,6.5,70.03,19.475913436976796,50.554086563023205,12250.02282100127,74.642020867799687,15,80.33,7,73.33,22.154021757053215,51.175978242946783,13241.237075988982,78.348275660660505,0,0,0,0,0,0,0,0,15,650.65651834317919,53.5,597.15651834317919,168.45421411545303,428.70230422772613,100643.82616504408,0,597.15651834317919,1127.1765183431792]
[null,16,1127.1765183431792,120,1007.1765183431792,269.34563497064295,737.83088337253628,228333.7894446273,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,16,16,33.54,2.5,31.04,5.7810982776083994,25.258901722391599,4599.6197203643278,32.658144956445916,null,16,64.61,5,59.61,12.399111578419031,47.210888421580968,9252.1227953926918,62.911232726176827,null,16,124.91,10,114.91,26.475222461069606,88.434777538930391,18599.957547921967,121.62578671764041,null,null,null,null,null,16,16,0,30,30,0,0,60000,29.211220891275417,null,16,66.599999999999994,5.5,61.1,15.485894451905452,45.61410554809455,10278.315529055541,64.848910378631416,16,76.53,6.5,70.03,19.395869466585342,50.634130533414663,12199.388690467855,74.517824493643587,16,80.33,7,73.33,22.068728459981639,51.261271540018356,13189.975804448963,78.217912473205146,0,0,0,0,0,0,0,0,16,650.65651834317919,53.5,597.15651834317919,167.73971027507346,429.41680806810575,100214.40935697597,0,597.15651834317919,1127.1765183431792]
[null,17,1127.1765183431792,120,1007.1765183431792,268.17610889306741,739.00040945011165,227594.78903517721,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,17,17,33.54,2.5,31.04,5.7495246504554096,25.29047534954459,4574.3292450147828,32.603805280977625,null,17,64.61,5,59.61,12.336163727190256,47.273836272809746,9204.8489591198813,62.806555134286356,null,17,124.91,10,114.91,26.34993985955612,88.560060140443881,18511.397487781524,121.42341436037313,null,null,null,null,null,17,17,0,30,30,0,0,60000,29.162616530391436,null,17,66.599999999999994,5.5,61.1,15.417473293583308,45.682526706416695,10232.633002349125,64.741008697468985,17,76.53,6.5,70.03,19.315698759907438,50.714301240092567,12148.674389227763,74.393834769028558,17,80.33,7,73.33,21.98329300741494,51.346706992585055,13138.629097456378,78.087766196211462,0,0,0,0,0,0,0,0,17,650.65651834317919,53.5,597.15651834317919,167.02401559495996,430.13250274821922,99784.276854227748,0,597.15651834317919,1127.1765183431792]
[null,18,1127.1765183431792,120,1007.1765183431792,267.00471714872668,740.17180119445243,226854.61723398275,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,18,18,33.54,2.5,31.04,5.7179115562684784,25.32208844373152,4549.0071565710514,32.549556020942717,null,18,64.61,5,59.61,12.273131945493176,47.336868054506823,9157.512091065375,62.702051714761744,null,18,124.91,10,114.91,26.22447977435716,88.685520225642833,18422.711967555882,121.22137872915786,null,null,null,null,null,18,18,0,30,30,0,0,60000,29.11409304198812,null,18,66.599999999999994,5.5,61.1,15.348949503523686,45.751050496476317,10186.881951852649,64.633286553213622,18,76.53,6.5,70.03,19.235401116277291,50.794598883722713,12097.879790344041,74.270051350111686,18,80.33,7,73.33,21.8977151624273,51.432284837572695,13087.196812618806,77.957836468763517,0,0,0,0,0,0,0,0,18,650.65651834317919,53.5,597.15651834317919,166.30712809037959,430.84939025279959,99353.427463974949,0,597.15651834317919,1127.1765183431792]
[null,19,1127.1765183431792,120,1007.1765183431792,265.83145674465175,741.34506159852742,226113.27217238426,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,19,19,33.54,2.5,31.04,5.6862589457138135,25.353741054286186,4523.6534155167656,32.495397025899543,null,19,64.61,5,59.61,12.2100161214205,47.399983878579498,9110.1121071867947,62.597722177798737,null,19,124.91,10,114.91,26.0988419540375,88.8111580459625,18333.90080950992,121.0196792637183,null,null,null,null,null,19,19,0,30,30,0,0,60000,29.065650291502276,null,19,66.599999999999994,5.5,61.1,15.280322927778974,45.819677072221026,10141.062274780428,64.525743647135045,19,76.53,6.5,70.03,19.154976334711396,50.875023665288609,12047.004766678752,74.146473893622314,19,80.33,7,73.33,21.811994687698007,51.518005312301995,13035.678807306504,77.828122930545931,0,0,0,0,0,0,0,0,19,650.65651834317919,53.5,597.15651834317919,165.58904577329159,431.56747256988763,98921.859991405057,0,597.15651834317919,1127.1765183431792]
[null,20,1127.1765183431792,120,1007.1765183431792,264.65632468304869,742.52019366013053,225370.75197872409,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,20,20,33.54,2.5,31.04,5.6545667693959567,25.385433230604043,4498.2679822861619,32.441328145656783,null,20,64.61,5,59.61,12.146816142915727,47.463183857084275,9062.6489233297107,62.493566234075281,null,20,124.91,10,114.91,25.973026146805722,88.936973853194274,18244.963835656727,120.81831540471046,null,null,null,null,null,20,20,0,30,30,0,0,60000,29.01728814459462,null,20,66.599999999999994,5.5,61.1,15.211593412170641,45.888406587829358,10095.173868192598,64.418379681000047,20,76.53,6.5,70.03,19.074424213908024,50.955575786091977,11996.04919089266,74.023102056860878,20,80.33,7,73.33,21.72613134551084,51.603868654489162,12984.074938652015,77.69862522184286,0,0,0,0,0,0,0,0,20,650.65651834317919,53.5,597.15651834317919,164.86976665234178,432.28675169083738,98489.573239714213,0,597.15651834317919,1127.1765183431792]
[null,21,1127.1765183431792,120,1007.1765183431792,263.47931796129035,743.69720038188882,224627.05477834219,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,21,21,33.54,2.5,31.04,5.6228349778577025,25.417165022142296,4472.8508172640195,32.387349230272989,null,21,64.61,5,59.61,12.083531897772948,47.526468102227049,9015.1224552274834,62.389583594750682,null,21,124.91,10,114.91,25.847032100513697,89.062967899486296,18155.900867757242,120.61728659372091,null,null,null,null,null,21,21,0,30,30,0,0,60000,28.969006467149367,null,21,66.599999999999994,5.5,61.1,15.142760802288896,45.957239197711104,10049.216628994887,64.311194357071585,21,76.53,6.5,70.03,18.99374455224671,51.036255447753291,11945.012935444907,73.899935497698038,21,80.33,7,73.33,21.640124897753356,51.689875102246646,12932.385063549767,77.569342983536956,0,0,0,0,0,0,0,0,21,650.65651834317919,53.5,597.15651834317919,164.14928873285703,433.00722961032216,98056.566010103896,0,597.15651834317919,1127.1765183431792]
[null,22,1127.1765183431792,120,1007.1765183431792,262.30043357190897,744.87608477127014,223882.17869357095,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,22,22,33.54,2.5,31.04,5.5910635215800246,25.448936478419974,4447.4018807855991,32.333460130056231,null,22,64.61,5,59.61,12.020163273636646,47.589836726363352,8967.5326185011199,62.28577397146492,null,22,124.91,10,114.91,25.720859562656091,89.189140437343909,18066.711727319896,120.41659227326548,null,null,null,null,null,22,22,0,30,30,0,0,60000,28.920805125273912,null,22,66.599999999999994,5.5,61.1,15.073824943492331,46.026175056507668,10003.19045393838,64.204187378108088,22,76.53,6.5,70.03,18.912937147787769,51.117062852212229,11893.895872592695,73.776973874573756,22,80.33,7,73.33,21.55397510591628,51.776024894083719,12880.609038655684,77.440275857108446,0,0,0,0,0,0,0,0,22,650.65651834317919,53.5,597.15651834317919,163.42761001683982,433.72890832633936,97622.83710177755,0,597.15651834317919,1127.1765183431792]
[null,23,1127.1765183431792,120,1007.1765183431792,261.11966850258807,746.0568498405911,223136.12184373033,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,23,23,33.54,2.5,31.04,5.5592523509819989,25.480747649017999,4421.9211331365814,32.279660695563621,null,23,64.61,5,59.61,11.956710158001494,47.653289841998507,8919.8793286591208,62.182137076337675,null,23,124.91,10,114.91,25.594508280369855,89.315491719630145,17977.396235600267,120.21623188678748,null,null,null,null,null,23,23,0,30,30,0,0,60000,28.872683985298412,null,23,66.599999999999994,5.5,61.1,15.004785680907569,46.095214319092435,9957.0952396192879,64.097358447362467,23,76.53,6.5,70.03,18.832001798271765,51.19799820172824,11842.697874390968,73.65421684649624,23,80.33,7,73.33,21.467681731092807,51.862318268907188,12828.746720386776,77.311423484634048,0,0,0,0,0,0,0,0,23,650.65651834317919,53.5,597.15651834317919,162.70472850296258,434.45178984021663,97188.385311937338,0,597.15651834317919,1127.1765183431792]
[null,24,1127.1765183431792,120,1007.1765183431792,259.93701973615475,747.23949860702442,222388.88234512333,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,24,24,33.54,2.5,31.04,5.5274014164207266,25.512598583579273,4396.408534553002,32.225950777600943,null,24,64.61,5,59.61,11.893172438212162,47.716827561787838,8872.162501097333,62.078672621967712,null,24,124.91,10,114.91,25.467978000433714,89.442021999566279,17887.9542136007,120.01620487865635,null,null,null,null,null,24,24,0,30,30,0,0,60000,28.824642913775442,null,24,66.599999999999994,5.5,61.1,14.935642859428931,46.16435714057107,9910.9308824787167,63.990707268581481,24,76.53,6.5,70.03,18.750938301119032,51.279061698880966,11791.418812692087,73.531664073041156,24,80.33,7,73.33,21.381244533977963,51.948755466022035,12776.797964920754,77.18278550878604,0,0,0,0,0,0,0,0,24,650.65651834317919,53.5,597.15651834317919,161.98064218656222,435.17587615661694,96753.209435780722,0,597.15651834317919,1127.1765183431792]
[null,25,1127.1765183431792,120,1007.1765183431792,258.75248425057168,748.42403409260737,221640.4583110307,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,25,25,33.54,2.5,31.04,5.495510668191252,25.544489331808748,4370.864045221193,32.172330227222247,null,25,64.61,5,59.61,11.829550001463112,47.780449998536888,8824.3820510987953,61.975380321432006,null,25,124.91,10,114.91,25.341268469267661,89.568731530732336,17798.385482069967,119.8165106941661,null,null,null,null,null,25,25,0,30,30,0,0,60000,28.776681777479649,null,25,66.599999999999994,5.5,61.1,14.866396323718073,46.23360367628193,9864.6972788024341,63.884233546004815,25,76.53,6.5,70.03,18.669746453429138,51.36025354657086,11740.058559145516,73.409315214350585,25,80.33,7,73.33,21.294663274867922,52.035336725132076,12724.762628195622,77.05436157283134,0,0,0,0,0,0,0,0,25,650.65651834317919,53.5,597.15651834317919,161.25534905963454,435.90116928354462,96317.308266497173,0,597.15651834317919,1127.1765183431792]
[null,26,1127.1765183431792,120,1007.1765183431792,257.56605901892942,749.61045932424975,220890.84785170644,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,26,26,33.54,2.5,31.04,5.4635800565264914,25.576419943473507,4345.2876252777196,32.118798895729363,null,26,64.61,5,59.61,11.765842734798396,47.844157265201602,8776.5378938335944,61.872259888284859,null,26,124.91,10,114.91,25.214379432932457,89.695620567067536,17708.689861502899,119.61714877953354,null,null,null,null,null,26,26,0,30,30,0,0,60000,28.728800443407302,null,26,66.599999999999994,5.5,61.1,14.797045918203651,46.302954081796351,9818.3943247206371,63.77793698436421,26,76.53,6.5,70.03,18.588426051980402,51.441573948019595,11688.616985197497,73.287169931132027,26,80.33,7,73.33,21.207937713659369,52.122062286340629,12672.640565909282,76.926151320630282,0,0,0,0,0,0,0,0,26,650.65651834317919,53.5,597.15651834317919,160.52884711082862,436.62767123235056,95880.680595264828,0,597.15651834317919,1127.1765183431792]
[null,27,1127.1765183431792,120,1007.1765183431792,256.37774100943824,750.79877733374087,220140.04907437271,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,27,27,33.54,2.5,31.04,5.4316095315971493,25.608390468402849,4319.6792348093168,32.065356634671573,null,27,64.61,5,59.61,11.70205052511146,47.907949474888539,8728.629944358705,61.769311036557262,null,27,124.91,10,114.91,25.087310637129107,89.822689362870889,17618.867172140028,119.41811858189703,null,null,null,null,null,27,27,0,30,30,0,0,60000,28.680998778776008,null,27,66.599999999999994,5.5,61.1,14.727591487080955,46.372408512919044,9772.0219162077174,63.671817288882728,27,76.53,6.5,70.03,18.506976893229371,51.52302310677063,11637.093962090727,73.165227884657597,27,80.33,7,73.33,21.121067609848804,52.20893239015119,12620.431633519131,76.79815439663588,0,0,0,0,0,0,0,0,27,650.65651834317919,53.5,597.15651834317919,159.80113432544138,437.35538401773783,95443.325211247095,0,597.15651834317919,1127.1765183431792]
[null,28,1127.1765183431792,120,1007.1765183431792,255.18752718542055,751.98899115775862,219388.06008321495,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,28,28,33.54,2.5,31.04,5.3995990435116461,25.640400956488353,4294.0388338528282,32.012003295845162,null,28,64.61,5,59.61,11.63817325914494,47.971826740855057,8680.6581176178497,61.666533480755994,null,28,124.91,10,114.91,24.960061827198373,89.949938172801623,17528.917233967226,119.21941954931482,null,null,null,null,null,28,28,0,30,30,0,0,60000,28.633276651024296,null,28,66.599999999999994,5.5,61.1,14.658032874311575,46.441967125688429,9725.5799490820282,63.565874165273932,28,76.53,6.5,70.03,18.425398773310317,51.604601226689681,11585.489360864038,73.043488736762981,28,80.33,7,73.33,21.034052722531886,52.295947277468116,12568.135686241663,76.670370445892729,0,0,0,0,0,0,0,0,28,650.65651834317919,53.5,597.15651834317919,159.07220868541182,438.08430965776734,95005.240901589321,0,597.15651834317919,1127.1765183431792]
[null,29,1127.1765183431792,120,1007.1765183431792,253.99541450530279,753.18110383787632,218634.87897937707,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,29,29,33.54,2.5,31.04,5.3675485423160358,25.672451457683962,4268.3663823951447,31.958738731293003,null,29,64.61,5,59.61,11.574210823490468,48.035789176509532,8632.6223284413409,61.563926935862881,null,29,124.91,10,114.91,24.832632748120236,90.077367251879764,17438.839866715345,119.02105113076354,null,null,null,null,null,29,29,0,30,30,0,0,60000,28.585633927811273,null,29,66.599999999999994,5.5,61.1,14.588369923623041,46.51163007637696,9679.0683190056516,63.46010731974102,29,76.53,6.5,70.03,18.343691488034725,51.686308511965279,11533.803052352072,72.921952149846561,29,80.33,7,73.33,20.946892810402773,52.383107189597226,12515.752579052067,76.542799114035986,0,0,0,0,0,0,0,0,29,650.65651834317919,53.5,597.15651834317919,158.34206816931552,438.81445017386363,94566.426451415464,0,597.15651834317919,1127.1765183431792]
[null,30,1127.1765183431792,120,1007.1765183431792,252.80139992260757,754.37511842057165,217880.50386095649,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,30,30,33.54,2.5,31.04,5.3354579779939302,25.70454202200607,4242.6618403731391,31.905562793304163,null,30,64.61,5,59.61,11.510163104588456,48.099836895411542,8584.5224915459294,61.461491117333992,null,30,124.91,10,114.91,24.705023144513408,90.204976855486592,17348.634889859859,118.82301277613665,null,null,null,null,null,30,30,0,30,30,0,0,60000,28.538070477016248,null,30,66.599999999999994,5.5,61.1,14.518602478508477,46.581397521491525,9632.4869214841601,63.354516458976065,30,76.53,6.5,70.03,18.26185483289078,51.768145167109225,11482.034907184963,72.800617786868443,30,80.33,7,73.33,20.859587631753445,52.470412368246556,12463.282166683821,76.415440047290502,0,0,0,0,0,0,0,0,30,650.65651834317919,53.5,597.15651834317919,157.6107107523591,439.54580759082012,94126.880643824639,0,597.15651834317919,1127.1765183431792]
[null,31,1127.1765183431792,120,1007.1765183431792,251.60548038594567,755.57103795723356,217124.93282299928,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,31,31,33.54,2.5,31.04,5.3033273004664236,25.736672699533575,4216.9251676736058,31.852475334413473,null,31,64.61,5,59.61,11.446029988727906,48.163970011272092,8536.3585215346575,61.359225741098818,null,31,124.91,10,114.91,24.5772327606348,90.332767239365197,17258.302122620495,118.6253039362429,null,null,null,null,null,31,31,0,30,30,0,0,60000,28.490586166738346,null,31,66.599999999999994,5.5,61.1,14.448730382226239,46.651269617773764,9585.8356518663859,63.249101290159125,31,76.53,6.5,70.03,18.179888603042858,51.850111396957146,11430.184795788005,72.679485311349524,31,80.33,7,73.33,20.772136944473036,52.557863055526965,12410.724303628294,76.288292892469713,0,0,0,0,0,0,0,0,31,650.65651834317919,53.5,597.15651834317919,156.87813440637441,440.27838393680474,93686.602259887833,0,597.15651834317919,1127.1765183431792]
[null,32,1127.1765183431792,120,1007.1765183431792,250.40765283900805,756.76886550417112,216368.16395749513,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,32,32,33.54,2.5,31.04,5.2711564595920075,25.768843540407993,4191.1563241331978,31.799476207401131,null,32,64.61,5,59.61,11.381811362046209,48.228188637953792,8488.1303328967042,61.257130523559539,null,32,124.91,10,114.91,24.449261340379035,90.460738659620958,17167.841383960873,118.42792406280486,null,null,null,null,null,32,32,0,30,30,0,0,60000,28.443180865296181,null,32,66.599999999999994,5.5,61.1,14.378753477799577,46.721246522200424,9539.1144053441858,63.143861520957515,32,76.53,6.5,70.03,18.097792593331008,51.932207406668994,11378.252588381336,72.558554387370563,32,80.33,7,73.33,20.68454050604716,52.645459493952842,12358.078844134341,76.161357296974742,0,0,0,0,0,0,0,0,32,650.65651834317919,53.5,597.15651834317919,156.14433709981304,441.01218124336617,93245.590078644469,0,597.15651834317919,1127.1765183431792]
[null,33,1127.1765183431792,120,1007.1765183431792,249.20791422055808,757.96860412262117,215610.19535337249,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,33,33,33.54,2.5,31.04,5.238945405166497,25.801054594833502,4165.3552695383642,31.746565265292304,null,33,64.61,5,59.61,11.317507110528938,48.292492889471063,8439.8378400072324,61.155205181590219,null,33,124.91,10,114.91,24.321108627277905,90.588891372722088,17077.252492588152,118.23087260845742,null,null,null,null,null,33,33,0,30,30,0,0,60000,28.395854441227463,null,33,66.599999999999994,5.5,61.1,14.308671608016278,46.791328391983726,9492.3230769522015,63.038796859524965,33,76.53,6.5,70.03,18.01556659827045,52.014433401729548,11326.238154979606,72.437824679571264,33,80.33,7,73.33,20.596798073557235,52.73320192644276,12305.345642207898,76.034632908793412,0,0,0,0,0,0,0,0,33,650.65651834317919,53.5,597.15651834317919,155.40931679774079,441.74720154543843,92803.842877099029,0,597.15651834317919,1127.1765183431792]
[null,34,1127.1765183431792,120,1007.1765183431792,248.00626146442337,759.17025687875594,214851.02509649371,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,34,34,33.54,2.5,31.04,5.2066940869229548,25.833305913077044,4139.5219636252868,31.693742361356712,null,34,64.61,5,59.61,11.253117120009643,48.356882879990359,8391.4809571272417,61.053449432535992,null,34,124.91,10,114.91,24.192774364499883,90.717225635500114,16986.535266952651,118.03414902674618,null,null,null,null,null,34,34,0,30,30,0,0,60000,28.34860676328865,null,34,66.599999999999994,5.5,61.1,14.2384846154283,46.861515384571703,9445.4615615676303,62.933907014500804,34,76.53,6.5,70.03,17.933210412051043,52.096789587948962,11274.141365391657,72.317295853149346,34,80.33,7,73.33,20.50890940367983,52.821090596320168,12252.524551611577,75.908119376499243,0,0,0,0,0,0,0,0,34,650.65651834317919,53.5,597.15651834317919,154.67307146183171,442.4834468813475,92361.359430217679,0,597.15651834317919,1127.1765183431792]
[null,35,1127.1765183431792,120,1007.1765183431792,246.80269149948788,760.37382684369129,214090.65126965003,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,35,35,33.54,2.5,31.04,5.1744024545316085,25.86559754546839,4113.6563660798183,31.641007349108197,null,35,64.61,5,59.61,11.188641276169655,48.421358723830345,8343.0595984034117,60.951862994212298,null,35,124.91,10,114.91,24.064258294849591,90.845741705150402,16895.689525247501,117.83775277212595,null,null,null,null,null,35,35,0,30,30,0,0,60000,28.301437700454557,null,35,66.599999999999994,5.5,61.1,14.168192342351444,46.931807657648555,9398.5297539099811,62.829191695009115,35,76.53,6.5,70.03,17.85072382853679,52.179276171463215,11221.962089220195,72.196967573859581,35,80.33,7,73.33,20.420874252685962,52.909125747314036,12199.615425864264,75.781816349250491,0,0,0,0,0,0,0,0,35,650.65651834317919,53.5,597.15651834317919,153.93559905036281,443.22091929281635,91918.138510924866,0,597.15651834317919,1127.1765183431792]
[null,36,1127.1765183431792,120,1007.1765183431792,245.59720124968379,761.57931709349532,213329.07195255655,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,36,36,33.54,2.5,31.04,5.1420704575997727,25.897929542400227,4087.7584365374182,31.588360082304355,null,36,64.61,5,59.61,11.124079464537884,48.485920535462114,8294.5736778679493,60.850445584904129,null,36,124.91,10,114.91,23.935560160767295,90.974439839232701,16804.715085408268,117.64168329995937,null,null,null,null,null,36,36,0,30,30,0,0,60000,28.25434712191803,null,36,66.599999999999994,5.5,61.1,14.09779463086497,47.002205369135034,9351.5275485408456,62.724650610658017,36,76.53,6.5,70.03,17.768106641265309,52.261893358734696,11169.70019586146,72.076839508012895,36,80.33,7,73.33,20.332692376440438,52.997307623559564,12146.618118240704,75.655723476789177,0,0,0,0,0,0,0,0,36,650.65651834317919,53.5,597.15651834317919,153.19689751820812,443.95962082497107,91474.178890099894,0,597.15651834317919,1127.1765183431792]
[null,37,1127.1765183431792,120,1007.1765183431792,244.38978763398367,762.78673070919547,212566.28522184736,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,37,37,33.54,2.5,31.04,5.1096980456717729,25.930301954328225,4061.8281345830901,31.535800414946106,null,37,64.61,5,59.61,11.059431570490601,48.550568429509397,8246.0231094384399,60.749196923365176,null,37,124.91,10,114.91,23.806679704328385,91.103320295671608,16713.611765112597,117.44594006651515,null,null,null,null,null,37,37,0,30,30,0,0,60000,28.207334897089542,null,37,66.599999999999994,5.5,61.1,14.027291322811267,47.072708677188736,9304.4548398636562,62.620283471538777,37,76.53,6.5,70.03,17.685358643447312,52.344641356552685,11117.355554504908,71.95691132247542,37,80.33,7,73.33,20.244363530401174,53.085636469598825,12093.532481771104,75.529840409440098,0,0,0,0,0,0,0,0,37,650.65651834317919,53.5,597.15651834317919,152.45696481683316,444.69955352634599,91029.479336573553,0,597.15651834317919,1127.1765183431792]
[null,38,1127.1765183431792,120,1007.1765183431792,243.18044756639233,763.99607077678684,211802.28915107055,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,38,38,33.54,2.5,31.04,5.0772851682288627,25.962714831771137,4035.8654197513188,31.483328201277313,null,38,64.61,5,59.61,10.994697479251252,48.615302520748749,8197.4078069176903,60.648116728817151,null,38,124.91,10,114.91,23.677616667242848,91.232383332757152,16622.37938177984,117.25052252896688,null,null,null,null,null,38,38,0,30,30,0,0,60000,28.160400895596883,null,38,66.599999999999994,5.5,61.1,13.956682259795484,47.143317740204516,9257.3115221234511,62.516089988225076,38,76.53,6.5,70.03,17.602479627966101,52.427520372033896,11064.928034132874,71.837182684667653,38,80.33,7,73.33,20.155887469618509,53.174112530381493,12040.358369240723,75.404166798109912,0,0,0,0,0,0,0,0,38,650.65651834317919,53.5,597.15651834317919,151.71579889428926,445.44071944888992,90584.038617124665,0,597.15651834317919,1127.1765183431792]
[null,39,1127.1765183431792,120,1007.1765183431792,241.96917795593873,765.20734038724049,211037.0818106833,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,39,39,33.54,2.5,31.04,5.0448317746891478,25.995168225310852,4009.8702515260079,31.430943295784335,null,39,64.61,5,59.61,10.929877075890253,48.680122924109746,8148.7276839935803,60.547204720948891,null,39,124.91,10,114.91,23.548370790854776,91.361629209145221,16531.017752570693,117.05543014539121,null,null,null,null,null,39,39,0,30,30,0,0,60000,28.113544987284737,null,39,66.599999999999994,5.5,61.1,13.885967283185176,47.214032716814827,9210.0974894066367,62.412069871772104,39,76.53,6.5,70.03,17.51946938737705,52.510530612622951,11012.417503520252,71.71765326256336,39,80.33,7,73.33,20.067263948734539,53.262736051265463,11987.095633189458,75.278702294286092,0,0,0,0,0,0,0,0,39,650.65651834317919,53.5,597.15651834317919,150.97339769520778,446.18312064797141,90137.855496476695,0,597.15651834317919,1127.1765183431792]
[null,40,1127.1765183431792,120,1007.1765183431792,240.75597570666804,766.42054263651107,210270.66126804682,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,40,40,33.54,2.5,31.04,5.0123378144075099,26.02766218559249,3983.8425893404155,31.378645553195671,null,40,64.61,5,59.61,10.864970245324775,48.745029754675222,8099.9826542389046,60.44646061991569,null,40,124.91,10,114.91,23.418941816141814,91.491058183858186,16439.526694386834,116.86066237476658,null,null,null,null,null,40,40,0,30,30,0,0,60000,28.066767042214373,null,40,66.599999999999994,5.5,61.1,13.815146234109953,47.284853765890048,9162.8126356407465,62.308222833715909,40,76.53,6.5,70.03,17.436327713907065,52.593672286092939,10959.823831234158,71.59832272468887,40,80.33,7,73.33,19.97849272198243,53.351507278017564,11933.74412591144,75.153446550036023,0,0,0,0,0,0,0,0,40,650.65651834317919,53.5,597.15651834317919,150.22975916079449,446.92675918238467,89690.928737294307,0,597.15651834317919,1127.1765183431792]
[null,41,1127.1765183431792,120,1007.1765183431792,239.54083771763356,767.63568062554566,209503.02558742126,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,41,41,33.54,2.5,31.04,4.9798032366755196,26.06019676332448,3957.7823925770913,31.326434828481538,null,41,64.61,5,59.61,10.79997687231854,48.810023127681461,8051.1726311112234,60.34588414633847,null,41,124.91,10,114.91,23.289329483714681,91.620670516285315,16347.906023870548,116.66621867697164,null,null,null,null,null,41,41,0,30,30,0,0,60000,28.020066930663273,null,41,66.599999999999994,5.5,61.1,13.74421895346112,47.35578104653888,9115.4568545942075,62.204548586072463,41,76.53,6.5,70.03,17.353054399454084,52.67694560054592,10907.146885633612,71.479190740122007,41,80.33,7,73.33,19.889573543185733,53.440426456814265,11880.303699454626,75.02839921800603,0,0,0,0,0,0,0,0,41,650.65651834317919,53.5,597.15651834317919,149.48488122882387,447.67163711435535,89243.257100179952,0,597.15651834317919,1127.1765183431792]
[null,42,1127.1765183431792,120,1007.1765183431792,238.32376088288842,768.85275746029072,208734.172829961,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,42,42,33.54,2.5,31.04,4.9472279907213634,26.092772009278637,3931.6896205678127,31.274310976853446,null,42,64.61,5,59.61,10.73489684148163,48.875103158518371,8002.2975279527054,60.245475021302958,null,42,124.91,10,114.91,23.15953353381661,91.750466466183383,16256.155557404365,116.47209851278366,null,null,null,null,null,42,42,0,30,30,0,0,60000,27.97344452312473,null,42,66.599999999999994,5.5,61.1,13.673185281891309,47.426814718108695,9068.0300398760992,62.101046841336895,42,76.53,6.5,70.03,17.269649235586552,52.760350764413445,10854.3865348692,71.360256978491194,42,80.33,7,73.33,19.80050616575771,53.529493834242288,11826.774205620382,74.90355995142032,0,0,0,0,0,0,0,0,42,650.65651834317919,53.5,597.15651834317919,148.73876183363325,448.41775650954594,88794.839343670406,0,597.15651834317919,1127.1765183431792]
[null,43,1127.1765183431792,120,1007.1765183431792,237.10474209147793,770.07177625170118,207964.10105370928,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,43,43,33.54,2.5,31.04,4.9146120257097659,26.125387974290234,3905.5642325935223,31.222273853763834,null,43,64.61,5,59.61,10.669730037270275,48.940269962729722,7953.3572579899756,60.145232966359018,null,43,124.91,10,114.91,23.029553706322854,91.880446293677139,16164.275111110688,116.27830134387719,null,null,null,null,null,43,43,0,30,30,0,0,60000,27.926899690307547,null,43,66.599999999999994,5.5,61.1,13.602045059814147,47.497954940185856,9020.5320849359141,61.997717312482749,43,76.53,6.5,70.03,17.1861120135429,52.843887986457105,10801.542646882743,71.241521109974556,43,80.33,7,73.33,19.711290342700639,53.618709657299362,11773.155495963083,74.778928404080176,0,0,0,0,0,0,0,0,43,650.65651834317919,53.5,597.15651834317919,147.99139890611735,449.16511943706183,88345.674224233342,0,597.15651834317919,1127.1765183431792]
[null,44,1127.1765183431792,120,1007.1765183431792,235.88377822743092,771.2927401157483,207192.80831359353,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,44,44,33.54,2.5,31.04,4.8819552907419022,26.158044709258096,3879.406187884264,31.170323314905662,null,44,64.61,5,59.61,10.604476343986635,49.005523656013366,7904.3517343339618,60.045157703519827,null,44,124.91,10,114.91,22.899389740740144,92.010610259259849,16072.264500851428,116.08482663282248,null,null,null,null,null,44,44,0,30,30,0,0,60000,27.880432303135656,null,44,66.599999999999994,5.5,61.1,13.53079812740387,47.569201872596132,8972.9628830633173,61.894559712961154,44,76.53,6.5,70.03,17.102442524231009,52.927557475768992,10748.615089406974,71.12298280529906,44,80.33,7,73.33,19.621925826605139,53.708074173394863,11719.447421789688,74.654504230362903,0,0,0,0,0,0,0,0,44,650.65651834317919,53.5,597.15651834317919,147.24279037372224,449.91372796945694,87895.760496263887,0,597.15651834317919,1127.1765183431792]
[null,45,1127.1765183431792,120,1007.1765183431792,234.66086616975213,772.51565217342704,206420.29266142013,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,45,45,33.54,2.5,31.04,4.8492577348553301,26.190742265144671,3853.2154456191192,31.118459216211971,null,45,64.61,5,59.61,10.539135645778616,49.070864354221385,7855.2808699797406,59.945248955261043,null,45,124.91,10,114.91,22.769041376206189,92.140958623793807,15980.123542227635,115.89167384308399,null,null,null,null,null,45,45,0,30,30,0,0,60000,27.834042232747738,null,45,66.599999999999994,5.5,61.1,13.459444324594974,47.640555675405025,8925.3223273879121,61.791573756699975,45,76.53,6.5,70.03,17.018640558227709,53.011359441772292,10695.603729965202,71.004641735739483,45,80.33,7,73.33,19.532412369649482,53.79758763035052,11665.649834159338,74.530287085220863,0,0,0,0,0,0,0,0,45,650.65651834317919,53.5,597.15651834317919,146.49293416043983,450.66358418273933,87445.09691208115,0,597.15651834317919,1127.1765183431792]
[null,46,1127.1765183431792,120,1007.1765183431792,233.4360027924136,773.74051555076562,205646.55214586935,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,46,46,33.54,2.5,31.04,4.8165193070238983,26.2234806929761,3826.9919649261433,31.066681413855541,null,46,64.61,5,59.61,10.473707826639655,49.136292173360346,7806.1445778063799,59.845506444520176,null,46,124.91,10,114.91,22.638508351489151,92.271491648510846,15887.852050579124,115.69884243901896,null,null,null,null,null,46,46,0,30,30,0,0,60000,27.787729350496907,null,46,66.599999999999994,5.5,61.1,13.387983491081867,47.712016508918133,8877.6103108789939,61.688759158103132,46,76.53,6.5,70.03,16.934705905778234,53.095294094221771,10642.508435870979,70.886497573117609,46,80.33,7,73.33,19.442749723598897,53.887250276401105,11611.762583882937,74.406276624180549,0,0,0,0,0,0,0,0,46,650.65651834317919,53.5,597.15651834317919,145.74182818680191,451.41469015637728,86993.68222192477,0,597.15651834317919,1127.1765183431792]
[null,47,1127.1765183431792,120,1007.1765183431792,232.209184964347,774.96733337883211,204871.5848124905,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,47,47,33.54,2.5,31.04,4.783739956157679,26.256260043842321,3800.735704882301,31.014989764248462,null,47,64.61,5,59.61,10.408192770408506,49.201807229591495,7756.9427705767885,59.745929894695678,null,47,124.91,10,114.91,22.507790404987094,92.402209595012906,15795.449840984111,115.50633188587582,null,null,null,null,null,47,47,0,30,30,0,0,60000,27.741493527950322,null,47,66.599999999999994,5.5,61.1,13.316415466318489,47.783584533681513,8829.8267263453126,61.586115632049712,47,76.53,6.5,70.03,16.850638356795717,53.179361643204288,10589.329074227775,70.768549989801272,47,80.33,7,73.33,19.352937639804896,53.977062360195106,11557.785521522743,74.282472503341651,0,0,0,0,0,0,0,0,47,650.65651834317919,53.5,597.15651834317919,144.98947036987462,452.16704797330453,86541.515173951469,0,597.15651834317919,1127.1765183431792]
[null,48,1127.1765183431792,120,1007.1765183431792,230.98040954943505,776.19610879374409,204095.38870369678,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,48,48,33.54,2.5,31.04,4.7509196311028763,26.289080368897125,3774.446624513404,30.963384124041713,null,48,64.61,5,59.61,10.342590360769051,49.267409639230948,7707.6753609375573,59.64651902964625,null,48,124.91,10,114.91,22.376887274727494,92.533112725272503,15702.916728258839,115.3141416497928,null,null,null,null,null,48,48,0,30,30,0,0,60000,27.695334636888834,null,48,66.599999999999994,5.5,61.1,13.244740089517968,47.855259910482033,8781.9714664348303,61.483642893893204,48,76.53,6.5,70.03,16.766437700860642,53.263562299139359,10536.065511928635,70.650798658703408,48,80.33,7,73.33,19.262975869204571,54.067024130795431,11503.718497391947,74.158874379376002,0,0,0,0,0,0,0,0,48,650.65651834317919,53.5,597.15651834317919,144.23585862325245,452.92065971992673,86088.594514231547,0,597.15651834317919,1127.1765183431792]
[null,49,1127.1765183431792,120,1007.1765183431792,229.74967340650358,777.42684493667559,203317.9618587601,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,49,49,33.54,2.5,31.04,4.7180582806417553,26.321941719358243,3748.1246827940458,30.911864350124844,null,49,64.61,5,59.61,10.276900481250076,49.333099518749925,7658.3422614188075,59.547273573690106,null,49,124.91,10,114.91,22.245798698366688,92.664201301633312,15610.252526957205,115.12227119779649,null,null,null,null,null,49,49,0,30,30,0,0,60000,27.649252549306659,null,49,66.599999999999994,5.5,61.1,13.172957199652245,47.927042800347756,8734.0444236344829,61.381340659460783,49,76.53,6.5,70.03,16.682103727220337,53.347896272779664,10482.717615655854,70.533243253281285,49,80.33,7,73.33,19.172864162319911,54.157135837680087,11449.561361554266,74.035481909526794,0,0,0,0,0,0,0,0,49,650.65651834317919,53.5,597.15651834317919,143.48099085705257,453.67552748612661,85634.918986745426,0,597.15651834317919,1127.1765183431792]
[null,50,1127.1765183431792,120,1007.1765183431792,228.51697338931331,778.65954495386586,202539.3023138062,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,50,50,33.54,2.5,31.04,4.6851558534925575,26.354844146507443,3721.7698386475386,30.860430299625467,null,50,64.61,5,59.61,10.211123015225077,49.398876984774923,7608.9433844340329,59.448193251604096,null,50,124.91,10,114.91,22.114524413189375,92.795475586810625,15517.457051370395,114.93071999780015,null,null,null,null,null,50,50,0,30,30,0,0,60000,27.603247137410975,null,50,66.599999999999994,5.5,61.1,13.101066635451723,47.998933364548279,8686.0454902699348,61.279208645052357,50,76.53,6.5,70.03,16.597636224788435,53.43236377521157,10429.285251880643,70.415883447535393,50,80.33,7,73.33,19.082602269257112,54.24739773074289,11395.313963823522,73.912294751607448,0,0,0,0,0,0,0,0,50,650.65651834317919,53.5,597.15651834317919,142.72486497790905,454.43165336527011,85180.487333380152,0,597.15651834317919,1127.1765183431792]
[null,51,1127.1765183431792,120,1007.1765183431792,227.28230634655156,779.89421199662775,201759.40810180962,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,51,51,33.54,2.5,31.04,4.652212298309423,26.387787701690577,3695.3820509458478,30.809081829908944,null,51,64.61,5,59.61,10.145257845912043,49.464742154087958,7559.4786422799452,59.349277788623048,null,51,124.91,10,114.91,21.98306415610806,92.92693584389194,15424.530115526502,114.73948751860246,null,null,null,null,null,51,51,0,30,30,0,0,60000,27.557318273621597,null,51,66.599999999999994,5.5,61.1,13.029068235404901,48.070931764595102,8637.9745585053406,61.177246567439937,51,76.53,6.5,70.03,16.513034982144351,53.516965017855654,10375.768286862787,70.298718916008696,51,80.33,7,73.33,18.99218993970587,54.337810060294132,11340.976153763228,73.789312564000767,0,0,0,0,0,0,0,0,51,650.65651834317919,53.5,597.15651834317919,141.96747888896692,455.18903945421226,84725.298293925938,0,597.15651834317919,1127.1765183431792]
[null,52,1127.1765183431792,120,1007.1765183431792,226.04566912182415,781.13084922135499,200978.27725258825,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,52,52,33.54,2.5,31.04,4.6192275636823092,26.420772436317691,3668.9612785095301,30.757818798577983,null,52,64.61,5,59.61,10.079304856373261,49.530695143626737,7509.9479471363184,59.250526910438985,null,52,124.91,10,114.91,21.851417663662545,93.058582336337452,15331.471533190164,114.54857322988599,null,null,null,null,null,52,52,0,30,30,0,0,60000,27.51146583057065,null,52,66.599999999999994,5.5,61.1,12.95696183775801,48.143038162241993,8589.8315203430993,61.075454143866835,52,76.53,6.5,70.03,16.428299787532747,53.60170021246725,10322.166586650319,70.181749333785731,52,80.33,7,73.33,18.901626922938714,54.428373077061281,11286.547780686165,73.666535005658005,0,0,0,0,0,0,0,0,52,650.65651834317919,53.5,597.15651834317919,141.20883048987656,455.94768785330263,84269.350606072636,0,597.15651834317919,1127.1765183431792]
[null,53,1127.1765183431792,120,1007.1765183431792,224.80705855364704,782.36945978953213,200195.90779279871,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,53,53,33.54,2.5,31.04,4.5862015981369124,26.453798401863086,3642.5074801076671,30.706641063472194,null,53,64.61,5,59.61,10.013263929515091,49.596736070484909,7460.351211065833,59.151940343200309,null,53,124.91,10,114.91,21.719584672019398,93.190415327980602,15238.281117862183,114.35797660221562,null,null,null,null,null,53,53,0,30,30,0,0,60000,27.465689681102141,null,53,66.599999999999994,5.5,61.1,12.884747280514647,48.215252719485356,8541.6162676236145,60.973831092046751,53,76.53,6.5,70.03,16.343430428863005,53.686569571136999,10268.480017079182,70.064974376491563,53,80.33,7,73.33,18.810912967810278,54.519087032189717,11232.028693653976,73.543961736097827,0,0,0,0,0,0,0,0,53,650.65651834317919,53.5,597.15651834317919,140.44891767678772,456.7076006663915,83812.643005406251,0,597.15651834317919,1127.1765183431792]
[null,54,1127.1765183431792,120,1007.1765183431792,223.56647147543828,783.61004686774083,199412.29774593096,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,54,54,33.54,2.5,31.04,4.5531343501345836,26.486865649865415,3616.0206144578019,30.655548482667747,null,54,64.61,5,59.61,9.9471349480877773,49.66286505191222,7410.6883460139206,59.053517813511121,null,54,124.91,10,114.91,21.587564916971427,93.322435083028566,15144.958682779155,114.16769710703721,null,null,null,null,null,54,54,0,30,30,0,0,60000,27.419989698271689,null,54,66.599999999999994,5.5,61.1,12.812424401435422,48.28757559856458,8493.3286920250503,60.872377130163137,54,76.53,6.5,70.03,16.258426693708703,53.771573306291302,10214.708443772892,69.948393720291079,54,80.33,7,73.33,18.720047822756626,54.609952177243372,11177.418741476733,73.421592415405485,0,0,0,0,0,0,0,0,54,650.65651834317919,53.5,597.15651834317919,139.68773834234375,457.46878000083541,83355.174225405412,0,597.15651834317919,1127.1765183431792]
[null,55,1127.1765183431792,120,1007.1765183431792,222.32390471550951,784.85261362766971,198627.44513230328,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,55,55,33.54,2.5,31.04,4.5200257680722524,26.519974231927748,3589.5006402258741,30.604540914476949,null,55,64.61,5,59.61,9.880917794685228,49.729082205314768,7360.959263808606,58.955259048430406,null,55,124.91,10,114.91,21.455358133937139,93.454641866062858,15051.504040913092,113.97773421667608,null,null,null,null,null,55,55,0,30,30,0,0,60000,27.374365755346108,null,55,66.599999999999994,5.5,61.1,12.739993038037575,48.360006961962426,8444.9686850630878,60.771091976868355,55,76.53,6.5,70.03,16.173288369307077,53.856711630692928,10160.851732142199,69.83200704188792,55,80.33,7,73.33,18.629031235794553,54.700968764205442,11122.717772712527,73.299426704231763,0,0,0,0,0,0,0,0,55,650.65651834317919,53.5,597.15651834317919,138.9252903756757,458.23122796750351,82896.942997437902,0,597.15651834317919,1127.1765183431792]
[null,56,1127.1765183431792,120,1007.1765183431792,221.07935509705788,786.09716324612123,197841.34796905715,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,56,56,33.54,2.5,31.04,4.4868758002823421,26.553124199717658,3562.9475160261563,30.553618217447863,null,56,64.61,5,59.61,9.8146123517448078,49.795387648255193,7311.1638761603508,58.857163775471271,null,56,124.91,10,114.91,21.322964057960217,93.587035942039776,14957.917004971052,113.7880874043355,null,null,null,null,null,56,56,0,30,30,0,0,60000,27.328817725803098,null,56,66.599999999999994,5.5,61.1,12.667453027594631,48.432546972405369,8396.5361380906816,60.669975351282872,56,76.53,6.5,70.03,16.08801524255848,53.941984757441517,10106.909747384758,69.715814018523702,56,80.33,7,73.33,18.537862954520879,54.792137045479123,11067.925635667048,73.177464263792089,0,0,0,0,0,0,0,0,56,650.65651834317919,53.5,597.15651834317919,138.16157166239651,458.99494668078268,82437.948050757113,0,597.15651834317919,1127.1765183431792]
[null,57,1127.1765183431792,120,1007.1765183431792,219.83281943815766,787.34369890502148,197054.00427015213,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,57,57,33.54,2.5,31.04,4.4536843950326954,26.586315604967304,3536.3612004211891,30.502780250363923,null,57,64.61,5,59.61,9.7482185015471341,49.861781498452864,7261.3020946618981,58.759231722600269,null,57,124.91,10,114.91,21.190382423708993,93.719617576291,14864.197387394761,113.59875614409533,null,null,null,null,null,57,57,0,30,30,0,0,60000,27.28334548333088,null,57,66.599999999999994,5.5,61.1,12.594804207136022,48.505195792863979,8348.0309422978171,60.56902697299455,57,76.53,6.5,70.03,16.002607100025866,54.027392899974132,10052.882354484784,69.599814327977072,57,80.33,7,73.33,18.446542726111748,54.883457273888254,11013.04217839316,73.055704755865648,0,0,0,0,0,0,0,0,57,650.65651834317919,53.5,597.15651834317919,137.3965800845952,459.75993825858399,81978.188112498523,0,597.15651834317919,1127.1765183431792]
[null,58,1127.1765183431792,120,1007.1765183431792,218.58429455175204,788.59222379142716,196265.4120463607,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,58,58,33.54,2.5,31.04,4.4204515005264859,26.619548499473513,3509.7416519217154,30.452026872243518,null,58,64.61,5,59.61,9.6817361262158652,49.928263873784132,7211.373830788114,58.661462618236548,null,58,124.91,10,114.91,21.057612965475915,93.852387034524085,14770.345000360237,113.40973991091049,null,null,null,null,null,58,58,0,30,30,0,0,60000,27.237948901827835,null,58,66.599999999999994,5.5,61.1,12.522046413446724,48.577953586553278,8299.452988711264,60.468246562057786,58,76.53,6.5,70.03,15.917063727934242,54.11293627206576,9998.7694182127179,69.484007648562809,58,80.33,7,73.33,18.355070297321934,54.974929702678068,10958.067248690482,72.934147842794331,0,0,0,0,0,0,0,0,58,650.65651834317919,53.5,597.15651834317919,136.63031352083087,460.52620482234829,81517.661907676171,0,597.15651834317919,1127.1765183431792]
[null,59,1127.1765183431792,120,1007.1765183431792,217.33377724564474,789.84274109753437,195475.56930526317,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,59,59,33.54,2.5,31.04,4.3871770649021444,26.652822935097856,3483.0888289866175,30.401357942339615,null,59,64.61,5,59.61,9.6151651077174858,49.994834892282512,7161.3789958958314,58.563856191251119,null,59,124.91,10,114.91,20.924655417177004,93.985344582822989,14676.359655777414,113.22103818060947,null,null,null,null,null,59,59,0,30,30,0,0,60000,27.192627855402161,null,59,66.599999999999994,5.5,61.1,12.449179483066894,48.650820516933109,8250.8021681943301,60.367633838992795,59,76.53,6.5,70.03,15.831384912170137,54.198615087829864,9944.5708031248887,69.368393659130916,59,80.33,7,73.33,18.263445414484138,55.06655458551586,10903.000694104967,72.812793187481859,0,0,0,0,0,0,0,0,59,650.65651834317919,53.5,597.15651834317919,135.86276984612695,461.29374849705221,81056.368159179125,0,597.15651834317919,1127.1765183431792]
[null,60,1127.1765183431792,120,1007.1765183431792,216.08126432249176,791.09525402068743,194684.47405124249,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,60,60,33.54,2.5,31.04,4.3538610362332717,26.686138963766727,3456.4026900228509,30.350773320139385,null,60,64.61,5,59.61,9.5485053278611094,50.061494672138892,7111.3175012236925,58.46641217096618,null,60,124.91,10,114.91,20.79150951235134,94.118490487648657,14582.241165289766,113.03265042989298,null,null,null,null,null,60,60,0,30,30,0,0,60000,27.147382218371543,null,60,66.599999999999994,5.5,61.1,12.376203252291495,48.723796747708505,8202.0783714466215,60.267188524784821,60,76.53,6.5,70.03,15.745570438281073,54.28442956171893,9890.286373563169,69.25297203906581,60,80.33,7,73.33,18.17166782350828,55.158332176491719,10847.842361928475,72.691640453392864,0,0,0,0,0,0,0,0,60,650.65651834317919,53.5,597.15651834317919,135.09394693196521,462.06257141121398,80594.305587767914,0,597.15651834317919,1127.1765183431792]
[null,61,1127.1765183431792,120,1007.1765183431792,214.82675257979292,792.34976576338624,193892.12428547911,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,61,61,33.54,2.5,31.04,4.3205033625285632,26.719496637471437,3429.6831933853796,30.300272865363773,null,61,64.61,5,59.61,9.4817566682982566,50.128243331701739,7061.1892578919906,58.369130287154242,null,61,124.91,10,114.91,20.658174984160503,94.251825015839501,14487.989340273927,112.84457613633241,null,null,null,null,null,61,61,0,30,30,0,0,60000,27.102211865262767,null,61,66.599999999999994,5.5,61.1,12.303117557169932,48.796882442830068,8153.2814890037916,60.166910340883334,61,76.53,6.5,70.03,15.659620091475018,54.370379908524981,9835.9159936546439,69.137742468285325,61,80.33,7,73.33,18.079737269880791,55.250262730119204,10792.592099198355,72.570689304551934,0,0,0,0,0,0,0,0,61,650.65651834317919,53.5,597.15651834317919,134.32384264627987,462.83267569689929,80131.472912071011,0,597.15651834317919,1127.1765183431792]
[null,62,1127.1765183431792,120,1007.1765183431792,213.57023880988359,793.60627953329561,193098.51800594578,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,62,62,33.54,2.5,31.04,4.2871039917317244,26.752896008268273,3402.9302973771114,30.249856437967161,null,62,64.61,5,59.61,9.4149190105226541,50.195080989477347,7010.9941769025136,58.272010270037512,null,62,124.91,10,114.91,20.524651565388066,94.385348434611927,14393.603991839314,112.65681477836846,null,null,null,null,null,62,62,0,30,30,0,0,60000,27.057116670811414,null,62,66.599999999999994,5.5,61.1,12.229922233505688,48.870077766494312,8104.4114112372972,60.066799009201333,62,76.53,6.5,70.03,15.573533656619853,54.45646634338015,9781.4595273112645,69.022704627239918,62,80.33,7,73.33,17.987653498663924,55.342346501336074,10737.249752697018,72.449939405542693,0,0,0,0,0,0,0,0,62,650.65651834317919,53.5,597.15651834317919,133.55245485345168,463.60406348972754,79667.868848581289,0,597.15651834317919,1127.1765183431792]
[null,63,1127.1765183431792,120,1007.1765183431792,212.31171979992641,794.86479854325273,192303.65320740253,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,63,63,33.54,2.5,31.04,4.2536628717213896,26.78633712827861,3376.1439602488326,30.199523898136924,null,63,64.61,5,59.61,9.3479922358700183,50.262007764129983,6960.7321691383831,58.175051850287019,null,63,124.91,10,114.91,20.390938988439029,94.519061011560964,14299.084930827754,112.46936583530957,null,null,null,null,null,63,63,0,30,30,0,0,60000,27.012096509961474,null,63,66.599999999999994,5.5,61.1,12.156617116855946,48.943382883144054,8055.4680283541529,59.966854252114466,63,76.53,6.5,70.03,15.487310918242835,54.542689081757167,9726.9168382295065,68.907858196911718,63,80.33,7,73.33,17.895416254495029,55.434583745504966,10681.815168951513,72.32939042150683,0,0,0,0,0,0,0,0,63,650.65651834317919,53.5,597.15651834317919,132.77978141430216,464.37673692887699,79203.492111652406,0,597.15651834317919,1127.1765183431792]
[null,64,1127.1765183431792,120,1007.1765183431792,211.05119233190268,796.12532601127646,{"$f":"Z91+AI91+AR91+BF91+BO91+BW91+CE91+CM91+CU91","v":191507.52788139129},-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,64,64,33.54,2.5,31.04,4.2201799503110404,26.819820049688957,3349.3241401991436,30.149275106293103,null,64,64.61,5,59.61,9.2809762255178452,50.329023774482152,6910.4031453639009,58.078254759021988,null,64,124.91,10,114.91,20.257036985339319,94.652963014660685,14204.431967813092,112.28222878733069,null,null,null,null,null,64,64,{"$f":"IF(OR((AY91-$J$10)<0,AY91>$AY$24),0,AY91-$J$10)","v":0},30,30,0,0,60000,26.96715125786503,null,64,66.599999999999994,5.5,61.1,12.083202042531228,49.016797957468775,8006.451230396684,59.867075792460362,64,76.53,6.5,70.03,15.400951660530053,54.629048339469946,9672.2877898900369,68.7932028588137,64,80.33,7,73.33,17.803025281585857,55.526974718414138,10626.288194233099,72.209042018143265,0,0,0,0,0,0,0,0,64,650.65651834317919,53.5,597.15651834317919,132.00582018608733,465.15069815709182,78738.34141349532,0,597.15651834317919,1127.1765183431792]
[null,65,{"$f":"U92+AD92+AM92+BB92+BJ92+BR92+BZ92+CH92+CP92","v":1127.1765183431792},{"$f":"V92+AE92+AN92+BC92+BK92+BS92+CA92+CI92+CQ92","v":120},{"$f":"W92+AF92+AO92+BD92+BL92+BT92+CB92+CJ92+CR92","v":1007.1765183431792},{"$f":"X92+AG92+AP92+BM92+BU92+CC92+CK92+CS92","v":209.78865318260432},{"$f":"Y92+AH92+AQ92+BE92+BN92+BV92+CD92+CL92+CT92","v":797.38786516057485},190710.1400162307,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,65,{"$f":"IF($S92>$K$7,0,$S92)","v":65},{"$f":"IF(S92>$S$24,0,IF($AB$21=3,IF(T92=$S$24,W92+V92,ROUND(-PMT(($V$24+($P$7*$N$7)+($Q$7*$O$7))/12,$S$24,$U$24,0,0),2)),W92+V92))","v":33.54},{"$f":"IF(S92>$S$24,0,IF($AB$21=1,TRUNC($U$24*$P$7*$N$7/12,2)+TRUNC($U$24*$Q$7*$O$7/12,2),IF($AB$21=2,TRUNC(Z91*$P$7*$N$7/12,2)+TRUNC(Z91*$Q$7*$O$7/12,2),TRUNC(Z91*$P$7*$N$7/12,2)+TRUNC(Z91*$Q$7*$O$7/12,2))))","v":2.5},{"$f":"IF(S92>$S$24,0,IF($AB$21=3,IF(T92=$S$24,Y92+X92,U92-V92),IF(T92=$S$24,Y92+X92,ROUND(-PMT($V$24/12,$S$24,$U$24,0,0),2))))","v":31.04},{"$f":"IF(S92>$S$24,0,Z91*$V$24/12)","v":4.1866551752489292},{"$f":"IF(S92>$S$24,0,(IF(T92=$S$24,Z91,W92-X92)))","v":26.853344824751069},{"$f":"IF(S92>$S$24,0,Z91-Y92)","v":3322.4707953743923},{"$f":"IF(S92>$K$15,0,IF($AT$22<>3,U92*((1+($L$15/12))^(-T92)),U92*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-T92))))","v":30.099109923087951},null,{"$f":"IF($S92>$K$8,0,$S92)","v":65},{"$f":"IF(S92>$AC$24,0,IF($AK$21=3,IF(AC92=$AC$24,AF92+AE92,ROUND(-PMT(($AE$24+($P$8*$N$8)+($Q$8*$O$8))/12,$AC$24,$AD$24,0,0),2)),AF92+AE92))","v":64.61},{"$f":"IF(S92>$AC$24,0,IF($AK$21=1,TRUNC($AD$24*$P$8*$N$8/12,2)+TRUNC($AD$24*$Q$8*$O$8/12,2),IF($AK$21=2,TRUNC(AI91*$P$8*$N$8/12,2)+TRUNC(AI91*$Q$8*$O$8/12,2),TRUNC(AI91*$P$8*$N$8/12,2)+TRUNC(AI91*$Q$8*$O$8/12,2))))","v":5},{"$f":"IF(S92>$AC$24,0,IF($AK$21=3,IF(AC92=$AC$24,AH92+AG92,AD92-AE92),IF(AC92=$AC$24,AH92+AG92,ROUND(-PMT($AE$24/12,$AC$24,$AD$24,0,0),2))))","v":59.61},{"$f":"IF(S92>$AC$24,0,AI91*$AE$24/12)","v":9.2138708604852013},{"$f":"IF(S92>$AC$24,0,(IF(AC92=$AC$24,AI91,AF92-AG92)))","v":50.396129139514798},{"$f":"IF(S92>$AC$24,0,AI91-AH92)","v":6860.0070162243865},{"$f":"IF(AC92>$K$15,0,IF($AT$22<>3,AD92*((1+($L$15/12))^(-AC92)),AD92*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AC92))))","v":57.981618727808957},null,{"$f":"IF($S92>$K$9,0,$S92)","v":65},{"$f":"IF(S92>$AL$24,0,IF($AT$21=3,IF(AL92=$AL$24,AO92+AN92,ROUND(-PMT(($AN$24+($P$9*$N$9)+($Q$9*$O$9))/12,$AL$24,$AM$24,0,0),2)),AO92+AN92))","v":124.91},{"$f":"IF(S92>$AL$24,0,IF($AT$21=1,TRUNC($AM$24*$P$9*$N$9/12,2)+TRUNC($AM$24*$Q$9*$O$9/12,2),IF($AT$21=2,TRUNC(AR91*$P$9*$N$9/12,2)+TRUNC(AR91*$Q$9*$O$9/12,2),TRUNC(AR91*$P$9*$N$9/12,2)+TRUNC(AR91*$Q$9*$O$9/12,2))))","v":10},{"$f":"IF(S92>$AL$24,0,IF($AT$21=3,IF(AL92=$AL$24,AQ92+AP92,AM92-AN92),IF(AL92=$AL$24,AQ92+AP92,ROUND(-PMT($AN$24/12,$AL$24,$AM$24,0,0),2))))","v":114.91},{"$f":"IF(S92>$AL$24,0,AR91*$AN$24/12)","v":20.122945287735217},{"$f":"IF(S92>$AL$24,0,(IF(AL92=$AL$24,AR91,AO92-AP92)))","v":94.787054712264776},{"$f":"IF(AL92>$AL$24,0,AR91-AQ92)","v":14109.644913100827},{"$f":"IF(AL92>$K$15,0,IF($AT$22<>3,AM92*((1+($L$15/12))^(-AL92)),AM92*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AL92))))","v":112.09540311547156},null,null,null,null,null,{"$f":"IF($S92>$AY$24,0,$S92)","v":65},{"$f":"IF(AY92>$J$10,0,AY92)","v":65},0,30,{"$f":"IF(AY92=0,0,IF(AY92>$AY$24,0,IF($AT$22=1,TRUNC($BB$24*$P$10*$N$10/12,2)+TRUNC($BB$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BF91*$P$10*$N$10/12,2)+TRUNC(BF91*$Q$10*$O$10/12,2),TRUNC(BF91*$P$10*$N$10/12,2)+TRUNC(BF91*$Q$10*$O$10/12,2)))))","v":30},{"$f":"IF(AY92=0,0,IF(AY92<=$J$10,$BB$24*$BD$23/$J$10,$BB$24*$I$10/$BA$24))","v":0},0,{"$f":"BF91-BE92","v":60000},{"$f":"IF(AY92>$K$15,0,IF($AT$22<>3,BB92*(1+($L$15/12))^(-AY92),BB92*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-AY92))))","v":26.922280789881889},null,{"$f":"IF($S92>$K$11,0,$S92)","v":65},{"$f":"IF($S92>$BI$24,0,IF($AT$22=3,IF(BI92=$BI$24,BL92+BK92,ROUND(-PMT(($BK$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BI$24,$BJ$24,0,0),2)),BL92+BK92))","v":66.599999999999994},{"$f":"IF($S92>$BI$24,0,IF($AT$22=1,TRUNC($BJ$24*$P$10*$N$10/12,2)+TRUNC($BJ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BO91*$P$10*$N$10/12,2)+TRUNC(BO91*$Q$10*$O$10/12,2),TRUNC(BO91*$P$10*$N$10/12,2)+TRUNC(BO91*$Q$10*$O$10/12,2))))","v":5.5},{"$f":"IF($S92>$BI$24,0,IF($AT$22=3,IF(BI92=$BI$24,BN92+BM92,BJ92-BK92),IF(BI92=$BI$24,BN92+BM92,ROUND(-PMT($BK$24/12,$BI$24,$BJ$24,0,0),2))))","v":61.1},{"$f":"IF($S92>$BI$24,0,BO91*$BK$24/12)","v":12.009676845595024},{"$f":"IF($S92>$BI$24,0,(IF(BI92=$BI$24,BO91,BL92-BM92)))","v":49.090323154404977},{"$f":"IF($S92>$BI$24,0,BO91-BN92)","v":7957.3609072422787},{"$f":"IF(BI92>$K$15,0,IF(BI92>$BI$24,0,IF($AT$22<>3,BJ92*(1+($L$15/12))^(-BI92),BJ92*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BI92)))))","v":59.767463353537785},{"$f":"IF($S92>$K$12,0,$S92)","v":65},{"$f":"IF($S92>$BQ$24,0,IF($AT$22=3,IF(BQ92=$BQ$24,BT92+BS92,ROUND(-PMT(($BS$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BQ$24,$BR$24,0,0),2)),BT92+BS92))","v":76.53},{"$f":"IF($S92>$BQ$24,0,IF($AT$22=1,TRUNC($BR$24*$P$10*$N$10/12,2)+TRUNC($BR$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BW91*$P$10*$N$10/12,2)+TRUNC(BW91*$Q$10*$O$10/12,2),TRUNC(BW91*$P$10*$N$10/12,2)+TRUNC(BW91*$Q$10*$O$10/12,2))))","v":6.5},{"$f":"IF($S92>$BQ$24,0,IF($AT$22=3,IF(BQ92=$BQ$24,BV92+BU92,BR92-BS92),IF(BQ92=$BQ$24,BV92+BU92,ROUND(-PMT($BS$24/12,$BQ$24,$BR$24,0,0),2))))","v":70.03},{"$f":"IF($S92>$BQ$24,0,BW91*$BS$24/12)","v":15.314455667325893},{"$f":"IF($S92>$BQ$24,0,(IF(BQ92=$BQ$24,BW91,BT92-BU92)))","v":54.715544332674106},{"$f":"IF($S92>$BQ$24,0,BW91-BV92)","v":9617.5722455573632},{"$f":"IF(BQ92>$K$15,0,IF(BQ92>$BQ$24,0,IF($AT$22<>3,BR92*(1+($L$15/12))^(-BQ92),BR92*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BQ92)))))","v":68.678738294988705},{"$f":"IF($S92>$K$13,0,$S92)","v":65},{"$f":"IF($S92>$BY$24,0,IF($AT$22=3,IF(BY92=$BY$24,CB92+CA92,ROUND(-PMT(($CA$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BY$24,$BZ$24,0,0),2)),CB92+CA92))","v":80.33},{"$f":"IF($S92>$BY$24,0,IF($AT$22=1,TRUNC($BZ$24*$P$10*$N$10/12,2)+TRUNC($BZ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CE91*$P$10*$N$10/12,2)+TRUNC(CE91*$Q$10*$O$10/12,2),TRUNC(CE91*$P$10*$N$10/12,2)+TRUNC(CE91*$Q$10*$O$10/12,2))))","v":7},{"$f":"IF($S92>$BY$24,0,IF($AT$22=3,IF(BY92=$BY$24,CD92+CC92,BZ92-CA92),IF(BY92=$BY$24,CD92+CC92,ROUND(-PMT($CA$24/12,$BY$24,$BZ$24,0,0),2))))","v":73.33},{"$f":"IF($S92>$BY$24,0,CE91*$CA$24/12)","v":17.710480323721832},{"$f":"IF($S92>$BY$24,0,(IF(BY92=$BY$24,CE91,CB92-CC92)))","v":55.619519676278166},{"$f":"IF($S92>$BY$24,0,CE91-CD92)","v":10570.66867455682},{"$f":"IF(BY92>$K$15,0,IF($AT$22<>3,BZ92*(1+($L$15/12))^(-BY92),BZ92*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BY92))))","v":72.088893861707064},{"$f":"IF($S92>$K$14,0,$S92)","v":0},{"$f":"IF($S92>$CG$24,0,IF($AT$22=3,IF(CG92=$CG$24,CJ92+CI92,ROUND(-PMT(($CI$24+($P$10*$N$10)+($Q$10*$O$10))/12,$CG$24,$CH$24,0,0),2)),CJ92+CI92))","v":0},{"$f":"IF($S92>$CG$24,0,IF($AT$22=1,TRUNC($CH$24*$P$10*$N$10/12,2)+TRUNC($CH$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CM91*$P$10*$N$10/12,2)+TRUNC(CM91*$Q$10*$O$10/12,2),TRUNC(CM91*$P$10*$N$10/12,2)+TRUNC(CM91*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S92>$CG$24,0,IF($AT$22=3,IF(CG92=$CG$24,CL92+CK92,CH92-CI92),IF(CG92=$CG$24,CL92+CK92,ROUND(-PMT($CI$24/12,$CG$24,$CH$24,0,0),2))))","v":0},{"$f":"IF($S92>$CG$24,0,CM91*$CI$24/12)","v":0},{"$f":"IF($S92>$CG$24,0,(IF(CG92=$CG$24,CM91,CJ92-CK92)))","v":0},{"$f":"IF($S92>$CG$24,0,CM91-CL92)","v":0},{"$f":"IF(CG92>$K$15,0,IF($AT$22<>3,CH92*(1+($L$15/12))^(-CG92),CH92*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-CG92))))","v":0},{"$f":"IF($S92>$K$15,0,$S92)","v":65},{"$f":"IF($S92>$F$402,0,IF($AT$22<>3,CW92+CQ92,IF(CO92=$CO$24,CR92+CQ92,CW92)))","v":650.65651834317919},{"$f":"IF($S92>$CO$24,0,IF($AT$22=1,TRUNC($CP$24*$P$10*$N$10/12,2)+TRUNC($CP$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CU91*$P$10*$N$10/12,2)+TRUNC(CU91*$Q$10*$O$10/12,2),TRUNC(CU91*$P$10*$N$10/12,2)+TRUNC(CU91*$Q$10*$O$10/12,2))))","v":53.5},{"$f":"IF($S92>$F$402,0,IF($AT$22<>3,CW92,IF(CO92=$CO$24,CT92+CS92,CP92-CQ92)))","v":597.15651834317919},{"$f":"IF($S92>$CO$24,0,CU91*$CQ$24/12)","v":131.2305690224922},{"$f":"IF($S92>$CO$24,0,(IF(CO92=$CO$24,CU91,CR92-CS92)))","v":465.92594932068698},{"$f":"IF($S92>$CO$24,0,CU91-CT92)","v":78272.415464174628},{"$f":"IF($AT$22=2,CQ92*((1+($CQ$24/12))^(-CO92)),0)","v":0},{"$f":"IF($S92>$F$402,0,IF($AT$22<>2,$H$402-U92-AD92-AM92-BB92-BJ92-BR92-BZ92-CH92,$H$402-U92-AD92-AM92-BB92-BJ92-BR92-BZ92-CH92-CQ92))","v":597.15651834317919},1127.1765183431792]
[null,66,1127.1765183431792,120,1007.1765183431792,208.52409912362501,798.65241921955419,189911.48759701115,{"$f":"-(W93+AF93+AO93+BD93+BL93+BT93+CB93+CJ93+CR93)","v":-1007.1765183431792},{"$f":"-C93","v":-1127.1765183431792},null,null,null,null,null,null,null,null,66,66,33.54,2.5,31.04,4.1530884942179904,26.88691150578201,3295.5838838686104,30.049028209405613,null,66,64.61,5,59.61,9.1466760216325156,50.463323978367484,6809.5436922460194,57.8851434886612,null,66,124.91,10,114.91,19.988663626892841,94.921336373107152,14014.72357672772,111.90888830163551,null,null,null,null,null,66,66,0,{"$f":"BD93+BC93","v":30},30,0,{"$f":"BD93","v":0},60000,26.877484981579261,null,66,66.599999999999994,5.5,61.1,11.936041360863419,49.163958639136581,7908.1969486031421,59.668016659105952,66,76.53,6.5,70.03,15.227822722132492,54.802177277867507,9562.7700682794948,68.564464188008699,66,80.33,7,73.33,17.617781124261366,55.712218875738628,10514.956455681082,71.968945619008736,0,0,0,0,0,0,0,0,66,650.65651834317919,53.5,597.15651834317919,130.45402577362438,466.70249256955481,77805.712971605069,0,597.15651834317919,{"$f":"U93+AD93+AM93+BB93+BJ93+BR93+BZ93+CH93+CP93","v":1127.1765183431792}]
[null,67,1127.1765183431792,120,1007.1765183431792,207.25752692135222,799.91899142182695,189111.56860558933,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,67,67,33.54,2.5,31.04,4.1194798548357632,26.920520145164236,3268.6633637234463,29.999029826361671,null,67,64.61,5,59.61,9.0793915896613591,50.530608410338644,6759.0130838356808,57.788828774037796,null,67,124.91,10,114.91,19.854191733697604,95.055808266302392,13919.667768461417,111.72268382858785,null,null,null,null,null,67,67,0,30,30,0,0,60000,26.83276370873137,null,67,66.599999999999994,5.5,61.1,11.862295422904714,49.237704577095286,7858.9592440260467,59.568735433383637,67,76.53,6.5,70.03,15.141052608109199,54.888947391890802,9507.8811208876032,68.450380220973727,67,80.33,7,73.33,17.524927426135136,55.805072573864862,10459.151383107217,71.849196957413028,0,0,0,0,0,0,0,0,67,650.65651834317919,53.5,597.15651834317919,129.67618828600845,467.4803300571707,77338.232641547904,0,597.15651834317919,1127.1765183431792]
[null,68,1127.1765183431792,120,1007.1765183431792,205.98893333695855,801.18758500622062,188310.3810205831,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,68,68,33.54,2.5,31.04,4.0858292046543072,26.954170795345693,3241.7091929281005,29.949114635302834,null,68,64.61,5,59.61,9.0120174451142407,50.59798255488576,6708.4151012807952,57.692674316843053,null,68,124.91,10,114.91,19.719529338653675,95.190470661346325,13824.477297800071,111.53678917995458,null,null,null,null,null,68,68,0,30,30,0,0,60000,26.78811684731917,null,68,66.599999999999994,5.5,61.1,11.788438866039071,49.311561133960929,7809.6476828920859,59.469619401048554,68,76.53,6.5,70.03,15.054145108072037,54.975854891927966,9452.905265995676,68.336486077511211,68,80.33,7,73.33,17.431918971845363,55.898081028154635,10403.253302079062,71.729647544838301,0,0,0,0,0,0,0,0,68,650.65651834317919,53.5,597.15651834317919,128.89705440257984,468.25946394059935,76869.973177607302,0,597.15651834317919,1127.1765183431792]
[null,69,1127.1765183431792,120,1007.1765183431792,204.71831512639318,802.45820321678593,187507.92281736631,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,69,69,33.54,2.5,31.04,4.0521364911601259,26.987863508839872,3214.7213294192607,29.899282497806489,null,69,64.61,5,59.61,8.9445534683743926,50.665446531625605,6657.7496547491692,57.59667985042568,null,69,124.91,10,114.91,19.584676171883434,95.325323828116566,13729.151973971955,111.35120384022089,null,null,null,null,null,69,69,0,30,30,0,0,60000,26.743544273529956,null,69,66.599999999999994,5.5,61.1,11.714471524338128,49.385528475661872,7760.262154416424,59.370668287236491,69,76.53,6.5,70.03,14.967100004493153,55.062899995506847,9397.8423660001699,68.222781441774913,69,80.33,7,73.33,17.338755503465105,55.99124449653489,10347.262057582526,71.610297049755374,0,0,0,0,0,0,0,0,69,650.65651834317919,53.5,597.15651834317919,128.11662196267883,469.03989638050035,76400.933281226797,0,597.15651834317919,1127.1765183431792]
[null,70,1127.1765183431792,120,1007.1765183431792,203.44566904037367,803.73084930280561,186704.19196806347,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,70,70,33.54,2.5,31.04,4.0184016617740754,27.021598338225925,3187.6997310810348,29.849533275680354,null,70,64.61,5,59.61,8.8769995396655599,50.733000460334438,6607.0166542888346,57.500845108578048,null,70,124.91,10,114.91,19.449631963126937,95.460368036873064,13633.691605935082,111.16592729472967,null,null,null,null,null,70,70,0,30,30,0,0,60000,26.699045863757025,null,70,66.599999999999994,5.5,61.1,11.640393231624635,49.459606768375366,7710.8025476480489,59.271881817540596,70,76.53,6.5,70.03,14.879917079500268,55.150082920499734,9342.6922830796702,68.109265998444172,70,80.33,7,73.33,17.245436762637542,56.08456323736246,10291.177494345164,71.491145141186735,0,0,0,0,0,0,0,0,70,650.65651834317919,53.5,597.15651834317919,127.33488880204466,469.82162954113454,75931.111651685656,0,597.15651834317919,1127.1765183431792]
[null,71,1127.1765183431792,120,1007.1765183431792,202.17099182437738,805.00552651880184,185899.18644154471,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,71,71,33.54,2.5,31.04,3.9846246638512937,27.055375336148707,3160.6443557448861,29.799866830962085,null,71,64.61,5,59.61,8.8093555390517793,50.80064446094822,6556.2160098278864,57.405169825535488,null,71,124.91,10,114.91,19.314396441741369,95.595603558258631,13538.096002376824,110.98095902968019,null,null,null,null,null,71,71,0,30,30,0,0,60000,26.654621494599361,null,71,66.599999999999994,5.5,61.1,11.566203821472072,49.533796178527929,7661.2687514695208,59.173259718010577,71,76.53,6.5,70.03,14.792596114876146,55.237403885123854,9287.4548791945472,67.995939432722963,71,80.33,7,73.33,17.151962490575272,56.178037509424726,10234.99945683574,71.372191488705553,0,0,0,0,0,0,0,0,71,650.65651834317919,53.5,597.15651834317919,126.55185275280944,470.60466559036973,75460.506986095294,0,597.15651834317919,1127.1765183431792]
[null,72,1127.1765183431792,120,1007.1765183431792,200.89428021863284,806.28223812454632,185092.90420342016,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,72,72,33.54,2.5,31.04,3.9508054446811074,27.08919455531889,3133.5551611895671,29.750283025918879,null,72,64.61,5,59.61,8.7416213464371815,50.868378653562814,6505.3476311743234,57.309653735975516,null,72,124.91,10,114.91,19.178969336700501,95.731030663299492,13442.364971713525,110.79629853212663,null,null,null,null,null,72,72,0,30,30,0,0,60000,26.610271042861253,null,72,66.599999999999994,5.5,61.1,11.49190312720428,49.60809687279572,7611.6606545967252,59.074801715151978,72,76.53,6.5,70.03,14.705136892058034,55.324863107941965,9232.1300160866049,67.882801430339057,72,80.33,7,73.33,17.058332428059568,56.271667571940426,10178.727789263799,71.253435762434805,0,0,0,0,0,0,0,0,72,650.65651834317919,53.5,597.15651834317919,125.76751164349217,471.389006699687,74989.117979395611,0,597.15651834317919,1127.1765183431792]
[null,73,1127.1765183431792,120,1007.1765183431792,199.61553095811144,807.56098738506785,184285.34321603508,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,73,73,33.54,2.5,31.04,3.9169439514869588,27.123056048513039,3106.4321051410539,29.700781723047132,null,73,64.61,5,59.61,8.6737968415657658,50.936203158434232,6454.4114280158892,57.214296575017151,null,73,124.91,10,114.91,19.043350376594162,95.866649623405834,13346.498322090119,110.61194528997667,null,null,null,null,null,73,73,0,30,30,0,0,60000,26.565994385551999,null,73,66.599999999999994,5.5,61.1,11.417490981895087,49.682509018104916,7561.9781455786206,58.976507535925435,73,76.53,6.5,70.03,14.617539192137123,55.412460807862878,9176.7175552787412,67.769851677543144,73,80.33,7,73.33,16.964546315439666,56.365453684560336,10122.362335579239,71.134877633046401,0,0,0,0,0,0,0,0,73,650.65651834317919,53.5,597.15651834317919,124.98186329899268,472.17465504418652,74516.943324351421,0,597.15651834317919,1127.1765183431792]
[null,74,1127.1765183431792,120,1007.1765183431792,198.3347407725189,808.84177757066027,183476.50143846445,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,74,74,33.54,2.5,31.04,3.8830401314263168,27.156959868573683,3079.2751452724801,29.651362785072013,null,74,64.61,5,59.61,8.6058819040211869,51.004118095978811,6403.4073099199104,57.119098078220119,null,74,124.91,10,114.91,18.907539289627671,96.002460710372333,13250.495861379748,110.42789879199002,null,null,null,null,null,74,74,0,30,30,0,0,60000,26.521791399885522,null,74,66.599999999999994,5.5,61.1,11.34296721836793,49.75703278163207,7512.2211127969886,58.878376907745853,74,76.53,6.5,70.03,14.529802795858005,55.500197204141998,9121.2173580745985,67.657089861107963,74,80.33,7,73.33,16.870603892632065,56.459396107367937,10065.902939471871,71.016516771760124,0,0,0,0,0,0,0,0,74,650.65651834317919,53.5,597.15651834317919,124.19490554058571,472.96161280259349,74043.981711548826,0,597.15651834317919,1127.1765183431792]
[null,75,1127.1765183431792,120,1007.1765183431792,197.05190638628653,810.12461195689275,182666.37682650751,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,75,75,33.54,2.5,31.04,3.8490939315906001,27.190906068409397,3052.0842392040709,29.602026074947094,null,75,64.61,5,59.61,8.537876413226547,51.072123586773451,6352.3351863331372,57.024057981584129,null,75,124.91,10,114.91,18.771535803621312,96.138464196378692,13154.357397183368,110.24415852777703,null,null,null,null,null,75,75,0,30,30,0,0,60000,26.477661963280049,null,75,66.599999999999994,5.5,61.1,11.268331669195483,49.831668330804519,7462.3894444661837,58.780409558481708,75,76.53,6.5,70.03,14.441927483618114,55.588072516381885,9065.629285558216,67.544515668327406,75,80.33,7,73.33,16.776504899119786,56.553495100880212,10009.349444370991,70.898352850342874,0,0,0,0,0,0,0,0,75,650.65651834317919,53.5,597.15651834317919,123.40663618591471,473.74988215726449,73570.23182939156,0,597.15651834317919,1127.1765183431792]
[null,76,1127.1765183431792,120,1007.1765183431792,195.76702451856306,811.40949382461611,181854.96733268292,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,76,76,33.54,2.5,31.04,3.8151052990050882,27.224894700994909,3024.859344503076,29.552771455854007,null,76,64.61,5,59.61,8.4697802484441826,51.140219751555819,6301.1949665815819,56.929176021548223,null,76,124.91,10,114.91,18.635339646009772,96.274660353990228,13058.082736829378,110.06072398779737,null,null,null,null,null,76,76,0,30,30,0,0,60000,26.433605953357787,null,76,66.599999999999994,5.5,61.1,11.193584166699274,49.906415833300727,7412.4830286328834,58.682605216454284,76,76.53,6.5,70.03,14.353913035467174,55.676086964532828,9009.9531985936828,67.432128787015714,76,80.33,7,73.33,16.682249073951652,56.647750926048346,9952.7016934449439,70.780385541107705,0,0,0,0,0,0,0,0,76,650.65651834317919,53.5,597.15651834317919,122.61705304898594,474.53946529419323,73095.692364097369,0,597.15651834317919,1127.1765183431792]
[null,77,1127.1765183431792,120,1007.1765183431792,194.48009188320577,812.69642645997351,181042.27090622293,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,77,77,33.54,2.5,31.04,3.781074180628845,27.258925819371154,2997.6004186837049,29.503598791201995,null,77,64.61,5,59.61,8.4015932887754428,51.208406711224555,6249.9865598703573,56.834451934989893,null,77,124.91,10,114.91,18.49895054384162,96.411049456158381,12961.671687373218,109.87759466335842,null,null,null,null,null,77,77,0,30,30,0,0,60000,26.389623247944542,null,77,66.599999999999994,5.5,61.1,11.118724542949323,49.981275457050678,7362.5017531758331,58.58496361043688,77,76.53,6.5,70.03,14.265759231106664,55.764240768893337,8954.1889578247901,67.319928905506529,77,80.33,7,73.33,16.587836155741574,56.742163844258428,9895.9595296006846,70.662614516912839,0,0,0,0,0,0,0,0,77,650.65651834317919,53.5,597.15651834317919,121.82615394016229,475.33036440301692,72620.361999694345,0,597.15651834317919,1127.1765183431792]
[null,78,1127.1765183431792,120,1007.1765183431792,193.19110518877187,813.9854131544073,180228.28549306854,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,78,78,33.54,2.5,31.04,3.7470005233546311,27.292999476645367,2970.3074192070594,29.454507944627615,null,78,64.61,5,59.61,8.3333154131604754,51.276684586839522,6198.7098752835182,56.739885459224517,null,78,124.91,10,114.91,18.362368223778727,96.547631776221266,12865.124055596998,109.69477004661405,null,null,null,null,null,78,78,0,30,30,0,0,60000,26.345713725069427,null,78,66.599999999999994,5.5,61.1,11.04375262976375,50.05624737023625,7312.4455058055964,58.48748446965412,78,76.53,6.5,70.03,14.17746584988925,55.852534150110749,8898.3364236746802,67.20791571265211,78,80.33,7,73.33,16.49326588266781,56.836734117332185,9839.1227954833521,70.545039451160889,0,0,0,0,0,0,0,0,78,650.65651834317919,53.5,597.15651834317919,121.03393666615723,476.12258167702197,72144.239418017329,0,597.15651834317919,1127.1765183431792]
[null,79,1127.1765183431792,120,1007.1765183431792,191.90006113851035,815.27645720466876,179413.00903586388,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,79,79,33.54,2.5,31.04,3.7128842740088239,27.327115725991174,2942.9803034810684,29.405498779994293,null,79,64.61,5,59.61,8.2649465003780254,51.345053499621976,6147.3648217838963,56.645476332004513,null,79,124.91,10,114.91,18.225592412095747,96.684407587904246,12768.439648009095,109.51224963056313,null,null,null,null,null,79,79,0,30,30,0,0,60000,26.301877262964485,null,79,66.599999999999994,5.5,61.1,10.968668258708393,50.131331741291611,7262.314174064305,58.390167523781152,79,76.53,6.5,70.03,14.089032670818243,55.94096732918176,8842.395456345499,67.096088897822398,79,80.33,7,73.33,16.398537992472253,56.931462007527742,9782.1913334758246,70.427660017797905,0,0,0,0,0,0,0,0,79,650.65651834317919,53.5,597.15651834317919,120.24039903002888,476.91611931315032,71667.323298704185,0,597.15651834317919,1127.1765183431792]
[null,80,1127.1765183431792,120,1007.1765183431792,190.60695643035291,816.56956191282632,178596.43947395106,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,80,80,33.54,2.5,31.04,3.6787253793513357,27.361274620648665,2915.6190288604198,29.356571161391969,null,80,64.61,5,59.61,8.196486429045196,51.413513570954805,6095.9513082129415,56.551224291518636,null,80,124.91,10,114.91,18.088622834679551,96.821377165320442,12671.618270843774,109.33003290904803,null,null,null,null,null,80,80,0,30,30,0,0,60000,26.258113740064374,null,80,66.599999999999994,5.5,61.1,10.893471261096456,50.206528738903543,7212.1076453254018,58.293012502942901,80,76.53,6.5,70.03,14.000459472547041,56.029540527452959,8786.3659158180453,66.984448150904214,80,80.33,7,73.33,16.303652222459707,57.026347777540295,9725.164985698284,70.310475891312365,0,0,0,0,0,0,0,0,80,650.65651834317919,53.5,597.15651834317919,119.44553883117364,477.71097951200557,71189.61231919218,0,597.15651834317919,1127.1765183431792]
[null,81,1127.1765183431792,120,1007.1765183431792,189.31178775690557,817.86473058627371,177778.57474336476,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,81,81,33.54,2.5,31.04,3.6445237860755246,27.395476213924475,2888.2235526464951,29.307724953136741,null,81,64.61,5,59.61,8.1279350776172556,51.482064922382747,6044.4692432905586,56.457129076391318,null,81,124.91,10,114.91,17.951459217028681,96.958540782971312,12574.659730060803,109.14811937675343,null,null,null,null,null,81,81,0,30,30,0,0,60000,26.214423035006028,null,81,66.599999999999994,5.5,61.1,10.818161467988103,50.281838532011896,7161.8258067933903,58.196019137713378,81,76.53,6.5,70.03,13.911746033378572,56.118253966621431,8730.2476618514247,66.872993162300375,81,80.33,7,73.33,16.208608309497141,57.121391690502861,9668.0435940077805,70.193486746734479,0,0,0,0,0,0,0,0,81,650.65651834317919,53.5,597.15651834317919,118.64935386532029,478.50716447785891,70711.105154714314,0,597.15651834317919,1127.1765183431792]
[null,82,1127.1765183431792,120,1007.1765183431792,188.01455180543999,819.1619665377392,176959.41277682703,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,82,82,33.54,2.5,31.04,3.6102794408081187,27.429720559191882,2860.7938320873031,29.258960019770456,null,82,64.61,5,59.61,8.0592923243874122,51.550707675612585,5992.9185356149455,56.363190425681843,null,82,124.91,10,114.91,17.814101284252803,97.095898715747197,12477.563831345056,108.96650852920476,null,null,null,null,null,82,82,0,30,30,0,0,60000,26.170805026628315,null,82,66.599999999999994,5.5,61.1,10.742738710190084,50.357261289809919,7111.4685455035806,58.099187159114855,82,76.53,6.5,70.03,13.822892131264757,56.207107868735243,8674.0405539826897,66.761723622928827,82,80.33,7,73.33,16.113405990012968,57.216594009987034,9610.8269999977929,70.076692259635081,0,0,0,0,0,0,0,0,82,650.65651834317919,53.5,597.15651834317919,117.85184192452385,479.30467641865533,70231.800478295656,0,597.15651834317919,1127.1765183431792]
[null,83,1127.1765183431792,120,1007.1765183431792,186.71524525788493,820.46127308529435,176138.95150374173,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,83,83,33.54,2.5,31.04,3.575992290109129,27.464007709890872,2833.3298243774125,29.210276226060351,null,83,64.61,5,59.61,7.9905580474865943,51.619441952513405,5941.2990936624319,56.2694080788837,null,83,124.91,10,114.91,17.676548761072166,97.233451238927827,12380.330380106128,108.7851998627668,null,null,null,null,null,83,83,0,30,30,0,0,60000,26.127259593971694,null,83,66.599999999999994,5.5,61.1,10.667202818255369,50.432797181744633,7061.0357483218359,58.002516298617152,83,76.53,6.5,70.03,13.733897543805925,56.296102456194077,8617.7444515264961,66.650639224221791,83,80.33,7,73.33,16.018044999996324,57.311955000003678,9553.51504499779,69.960092106124861,0,0,0,0,0,0,0,0,83,650.65651834317919,53.5,597.15651834317919,117.05300079715943,480.10351754601976,69751.696960749643,0,597.15651834317919,1127.1765183431792]
[null,84,1127.1765183431792,120,1007.1765183431792,185.41386479081746,821.76265355236171,175317.18885018936,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,84,84,33.54,2.5,31.04,3.5416622804717655,27.498337719528234,2805.8314866578844,29.161673436998683,null,84,64.61,5,59.61,7.9217321248832429,51.688267875116757,5889.6108257873148,56.175781775923824,null,84,124.91,10,114.91,17.538801371817016,97.371198628182981,12282.959181477945,108.60419287464238,null,null,null,null,null,84,84,0,30,30,0,0,60000,26.083786616277894,null,84,66.599999999999994,5.5,61.1,10.591553622482753,50.508446377517245,7010.5273019443184,57.906006288136915,84,76.53,6.5,70.03,13.644762048250286,56.385237951749716,8561.3592135747458,66.539739658124901,84,80.33,7,73.33,15.922525074996317,57.407474925003683,9496.107570072787,69.843685962853442,0,0,0,0,0,0,0,0,84,650.65651834317919,53.5,597.15651834317919,116.25282826791607,480.90369007526311,69270.793270674374,0,597.15651834317919,1127.1765183431792]
[null,85,1127.1765183431792,120,1007.1765183431792,184.1104070754543,823.06611126772486,174494.12273892164,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,85,85,33.54,2.5,31.04,3.5072893583223554,27.532710641677642,2778.2987760162068,29.11315151780234,null,85,64.61,5,59.61,7.8528144343830872,51.757185565616915,5837.8536402216978,56.082311257161876,null,85,124.91,10,114.91,17.400858840427091,97.509141159572906,12185.450040318372,108.42348706287092,null,null,null,null,null,85,85,0,30,30,0,0,60000,26.040385972989572,null,85,66.599999999999994,5.5,61.1,10.515790952916477,50.584209047083526,6959.9430928972351,57.809656860036846,85,76.53,6.5,70.03,13.555485421493346,56.474514578506657,8504.8846989962385,66.429024617096402,85,80.33,7,73.33,15.826845950121312,57.503154049878688,9438.6044160229085,69.727473507008412,0,0,0,0,0,0,0,0,85,650.65651834317919,53.5,597.15651834317919,115.45132211779064,481.70519622538853,68789.088074448984,0,597.15651834317919,1127.1765183431792]
[null,86,1127.1765183431792,120,1007.1765183431792,182.80486877764326,824.37164956553602,173669.75108935611,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,86,86,33.54,2.5,31.04,3.4728734700202586,27.567126529979742,2750.7316494862271,29.06471033391249,null,86,64.61,5,59.61,7.7838048536289302,51.82619514637107,5786.0274450753268,55.988996263389566,null,86,124.91,10,114.91,17.262720890451028,97.647279109548975,12087.802761208823,108.24308192632705,null,null,null,null,null,86,86,0,30,30,0,0,60000,25.997057543749992,null,86,66.599999999999994,5.5,61.1,10.439914639345853,50.660085360654151,6909.283007536581,57.71346774712498,86,76.53,6.5,70.03,13.466067440077376,56.563932559922627,8448.3207664363163,66.318493794106232,86,80.33,7,73.33,15.731007360038182,57.598992639961814,9381.0054233829469,69.611454416314558,0,0,0,0,0,0,0,0,86,650.65651834317919,53.5,597.15651834317919,114.64848012408164,482.50803821909756,68306.580036229891,0,597.15651834317919,1127.1765183431792]
[null,87,1127.1765183431792,120,1007.1765183431792,181.49724655785448,825.67927178532466,172844.07181757077,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,87,87,33.54,2.5,31.04,3.4384145618577837,27.601585438142216,2723.1300640480849,29.016349750994163,null,87,64.61,5,59.61,7.7147032601004355,51.895296739899564,5734.1321483354268,55.895836535829837,null,87,124.91,10,114.91,17.124387245045835,97.785612754954158,11990.017148453868,108.06297696471916,null,null,null,null,null,87,87,0,30,30,0,0,60000,25.953801208402648,null,87,66.599999999999994,5.5,61.1,10.363924511304871,50.736075488695128,6858.546932047886,57.617438682653876,87,76.53,6.5,70.03,13.376507880190834,56.653492119809165,8391.6672743165072,66.208146882635162,87,80.33,7,73.33,15.63500903897158,57.694990961028417,9323.3104324219184,69.495628369032829,0,0,0,0,0,0,0,0,87,650.65651834317919,53.5,597.15651834317919,113.84430006038315,483.31221828279604,67823.267817947097,0,597.15651834317919,1127.1765183431792]
[null,88,1127.1765183431792,120,1007.1765183431792,180.18753707117168,826.98898127200755,172017.0828362988,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,88,88,33.54,2.5,31.04,3.4039125800601062,27.636087419939894,2695.493976628145,28.968069634935929,null,88,64.61,5,59.61,7.6455095311139027,51.964490468886098,5682.167657866541,55.802831816136269,null,88,124.91,10,114.91,16.985857626976316,97.924142373023685,11892.093006080844,107.88317167858817,null,null,null,null,null,88,88,0,30,30,0,0,60000,25.910616846990994,null,88,66.599999999999994,5.5,61.1,10.287820398071828,50.812179601928172,6807.7347524459574,57.521569400320004,88,76.53,6.5,70.03,13.286806517667804,56.743193482332195,8334.9240808341747,66.097983576674025,88,80.33,7,73.33,15.538850720703197,57.791149279296803,9265.5192831426211,69.379995043959553,0,0,0,0,0,0,0,0,88,650.65651834317919,53.5,597.15651834317919,113.0387796965785,484.11773864660069,67339.150079300496,0,597.15651834317919,1127.1765183431792]
[null,89,1127.1765183431792,120,1007.1765183431792,178.87573696728333,828.30078137589578,171188.78205492286,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,89,89,33.54,2.5,31.04,3.3693674707851815,27.670632529214817,2667.8233440989302,28.919869851849519,null,89,64.61,5,59.61,7.5762235438220555,52.033776456177947,5630.1338814103628,55.709981846392296,null,89,124.91,10,114.91,16.84713175861453,98.062868241385473,11794.030137839458,107.70366556930601,null,null,null,null,null,89,89,0,30,30,0,0,60000,25.867504339758067,null,89,66.599999999999994,5.5,61.1,10.211602128668934,50.888397871331065,6756.8463545746263,57.425859634262906,89,76.53,6.5,70.03,13.196963127987443,56.833036872012556,8278.0910439621621,65.988003570722839,89,80.33,7,73.33,15.442532138571037,57.887467861428959,9207.6318152811928,69.264554120425515,0,0,0,0,0,0,0,0,89,650.65651834317919,53.5,597.15651834317919,112.23191679883416,484.92460154434502,66854.225477756147,0,597.15651834317919,1127.1765183431792]
[null,90,1127.1765183431792,120,1007.1765183431792,177.56184289047428,829.61467545270489,170359.16737947019,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,90,90,33.54,2.5,31.04,3.3347791801236628,27.705220819876338,2640.1181232790536,28.871750268069402,null,90,64.61,5,59.61,7.5068451752138179,52.103154824786181,5578.0307265855763,55.617286369110438,null,90,124.91,10,114.91,16.708209361939232,98.201790638060771,11695.828347201397,107.52445813907421,null,null,null,null,null,90,90,0,30,30,0,0,60000,25.824463567146157,null,90,66.599999999999994,5.5,61.1,10.135269531861939,50.964730468138065,6705.8816241064878,57.330309119064459,90,76.53,6.5,70.03,13.106977486273422,56.923022513726579,8221.168021448435,65.878206559789845,90,80.33,7,73.33,15.346053025468656,57.983946974531342,9149.6478683066616,69.149305278295017,0,0,0,0,0,0,0,0,90,650.65651834317919,53.5,597.15651834317919,111.42370912959358,485.7328092135856,66368.49266854256,0,597.15651834317919,1127.1765183431792]
[null,91,1127.1765183431792,120,1007.1765183431792,176.24585147961668,830.93066686356246,169528.23671260662,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,91,91,33.54,2.5,31.04,3.3001476540988168,27.739852345901184,2612.3782709331526,28.823710750152475,null,91,64.61,5,59.61,7.4373743021141019,52.172625697885898,5525.8581008876909,55.524745127231711,null,91,124.91,10,114.91,16.569090158535314,98.340909841464679,11597.487437359932,107.34554889092266,null,null,null,null,null,91,91,0,30,30,0,0,60000,25.78149440979649,null,91,66.599999999999994,5.5,61.1,10.058822436159732,51.041177563840272,6654.8404465426474,57.234917589748207,91,76.53,6.5,70.03,13.016849367293355,57.013150632706648,8164.1548708157279,65.768592239390856,91,80.33,7,73.33,15.249413113844435,58.080586886155565,9091.5672814205063,69.03424819796507,0,0,0,0,0,0,0,0,91,650.65651834317919,53.5,597.15651834317919,110.61415444757093,486.54236389560828,65881.950304646947,0,597.15651834317919,1127.1765183431792]
[null,92,1127.1765183431792,120,1007.1765183431792,174.92775936816122,832.24875897501795,168695.98795363159,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,92,92,33.54,2.5,31.04,3.2654728386664407,27.774527161333559,2584.6037437718192,28.775751164877679,null,92,64.61,5,59.61,7.3678108011835874,52.242189198816412,5473.6159116888748,55.432357864124832,null,92,124.91,10,114.91,16.429773869593237,98.480226130406763,11499.007211229526,107.16693732870813,null,null,null,null,null,92,92,0,30,30,0,0,60000,25.738596748548908,null,92,66.599999999999994,5.5,61.1,9.9822606698139698,51.117739330186033,6603.7227072124615,57.13968478177857,92,76.53,6.5,70.03,12.926578545458236,57.103421454541767,8107.0514493611863,65.659160305548269,92,80.33,7,73.33,15.152612135700844,58.177387864299156,9033.3898935562065,68.919382560364454,0,0,0,0,0,0,0,0,92,650.65651834317919,53.5,597.15651834317919,109.80325050774491,487.35326783543428,65394.597036811516,0,597.15651834317919,1127.1765183431792]
[null,93,1127.1765183431792,120,1007.1765183431792,173.60756318412854,833.56895515905057,167862.41899847254,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,93,93,33.54,2.5,31.04,3.2307546797147739,27.809245320285225,2556.7944984515339,28.727871379245599,null,93,64.61,5,59.61,7.2981545489185002,52.311845451081496,5421.3040662377934,55.340124323585513,null,93,124.91,10,114.91,16.290260215908496,98.619739784091507,11400.387471445434,106.98862295711292,null,null,null,null,null,93,93,0,30,30,0,0,60000,25.695770464441502,null,93,66.599999999999994,5.5,61.1,9.9055840608186916,51.194415939181312,6552.52829127328,57.044610431060129,93,76.53,6.5,70.03,12.836164794821878,57.193835205178125,8049.8576141560079,65.549910454790265,93,80.33,7,73.33,15.055649822593677,58.274350177406319,8975.1155433788008,68.804708046952854,0,0,0,0,0,0,0,0,93,650.65651834317919,53.5,597.15651834317919,108.99099506135252,488.16552328182667,64906.431513529686,0,597.15651834317919,1127.1765183431792]
[null,94,1127.1765183431792,120,1007.1765183431792,172.28525955010025,834.89125879307892,167027.52773967947,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,94,94,33.54,2.5,31.04,3.195993123064417,27.84400687693558,2528.9504915745983,28.68007126047814,null,94,64.61,5,59.61,7.2284054216503906,52.381594578349606,5368.9224716594435,55.2480442498358,null,94,124.91,10,114.91,16.150548917881032,98.759451082118971,11301.628020363316,106.81060528164355,null,null,null,null,null,94,94,0,30,30,0,0,60000,25.653015438710323,null,94,66.599999999999994,5.5,61.1,9.8287924369099198,51.27120756309008,6501.2570837101903,56.949694273936913,94,76.53,6.5,70.03,12.745607889080345,57.284392110919654,7992.5732220450882,65.440842384150031,94,80.33,7,73.33,14.958525905631335,58.371474094368665,8916.744069284432,68.690224339720004,0,0,0,0,0,0,0,0,94,650.65651834317919,53.5,597.15651834317919,108.1773858558828,488.9791324872964,64417.452381042393,0,597.15651834317919,1127.1765183431792]
[null,95,1127.1765183431792,120,1007.1765183431792,170.96084508321024,836.21567325996898,166191.31206641949,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,95,95,33.54,2.5,31.04,3.1611881144682479,27.87881188553175,2501.0716796890665,28.632350676018103,null,95,64.61,5,59.61,7.1585632955459246,52.451436704454075,5316.4710349549896,55.156117387523246,null,95,124.91,10,114.91,16.010639695514698,98.899360304485299,11202.72866005883,106.63288380862913,null,null,null,null,null,95,95,0,30,30,0,0,60000,25.610331552788999,null,95,66.599999999999994,5.5,61.1,9.7518856255652846,51.348114374434715,6449.9089693357555,56.854936047191579,95,76.53,6.5,70.03,12.65490760157139,57.375092398428613,7935.1981296466593,65.331955791164745,95,80.33,7,73.33,14.861240115474054,58.468759884525944,8858.2753093999054,68.575931121184681,0,0,0,0,0,0,0,0,95,650.65651834317919,53.5,597.15651834317919,107.36242063507065,489.79409770810855,63927.658283334284,0,597.15651834317919,1127.1765183431792]
[null,96,1127.1765183431792,120,1007.1765183431792,169.63431639513584,837.54220194804338,165353.76986447143,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,96,96,33.54,2.5,31.04,3.1263395996113328,27.913660400388665,2473.1580192886777,28.58470949352888,null,96,64.61,5,59.61,7.0886280466066536,52.521371953393349,5263.9496630015965,55.064343481720364,null,96,124.91,10,114.91,15.870532268416676,99.039467731583315,11103.689192327247,106.45545804522041,null,null,null,null,null,96,96,0,30,30,0,0,60000,25.567718688308481,null,96,66.599999999999994,5.5,61.1,9.6748634540036331,51.425136545996367,6398.4838327897587,56.760335488044824,96,76.53,6.5,70.03,12.564063705273876,57.465936294726127,7877.7321933519333,65.223250373874933,96,80.33,7,73.33,14.763792182333177,58.566207817666822,8799.7091015822389,68.461828074394006,0,0,0,0,0,0,0,0,96,650.65651834317919,53.5,597.15651834317919,106.54609713889049,490.61042120428868,63437.047862129992,0,597.15651834317919,1127.1765183431792]
[null,97,1127.1765183431792,120,1007.1765183431792,168.30567009208886,838.87084825109037,164514.89901622036,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,97,97,33.54,2.5,31.04,3.0914475241108472,27.948552475889151,2445.2094668127884,28.537147580894054,null,97,64.61,5,59.61,7.0185995506687959,52.591400449331204,5211.3582625522649,54.972722277923815,null,97,124.91,10,114.91,15.730226355796935,99.179773644203067,11004.509418683045,106.27832749938808,null,null,null,null,null,97,97,0,30,30,0,0,60000,25.52517672709665,null,97,66.599999999999994,5.5,61.1,9.5977257491846384,51.502274250815361,6346.9815585389433,56.665892334154556,97,76.53,6.5,70.03,12.473075972807228,57.556924027192771,7820.1752693247408,65.114725830823559,97,80.33,7,73.33,14.666181835970399,58.6638181640296,8741.0452834182088,68.347914882922467,0,0,0,0,0,0,0,0,97,650.65651834317919,53.5,597.15651834317919,105.72841310355,491.42810523962919,62945.619756890359,0,597.15651834317919,1127.1765183431792]
[null,98,1127.1765183431792,120,1007.1765183431792,166.97490277480685,840.20161556837229,163674.69740065199,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,98,98,33.54,2.5,31.04,3.0565118335159855,27.983488166484015,2417.2259786463042,28.489664806217029,null,98,64.61,5,59.61,6.94847768340302,52.661522316596979,5158.6967402356677,54.881253522053733,null,98,124.91,10,114.91,15.589721676467647,99.320278323532349,10905.189140359513,106.10149167992157,null,null,null,null,null,98,98,0,30,30,0,0,60000,25.482705551178022,null,98,66.599999999999994,5.5,61.1,9.520472337808414,51.579527662191587,6295.4020308767522,56.571606323615207,98,76.53,6.5,70.03,12.38194417643084,57.648055823569159,7762.5272135011719,65.006381861055132,98,80.33,7,73.33,14.568408805697016,58.76159119430298,8682.2836922239057,68.234191230871019,0,0,0,0,0,0,0,0,98,650.65651834317919,53.5,597.15651834317919,104.90936626148392,492.24715208169528,62453.372604808661,0,597.15651834317919,1127.1765183431792]
[null,99,1127.1765183431792,120,1007.1765183431792,165.64201103854433,841.53450730463487,162833.16289334733,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,99,99,33.54,2.5,31.04,3.0215324733078801,28.01846752669212,2389.2075111196118,28.442261037820657,null,99,64.61,5,59.61,6.8782623203142235,52.731737679685779,5105.9650025559822,54.78993696045297,null,99,124.91,10,114.91,15.449017948842645,99.460982051157345,10805.728158308355,105.92495009642749,null,null,null,null,null,99,99,0,30,30,0,0,60000,25.440305042773396,null,99,66.599999999999994,5.5,61.1,9.4431030463151284,51.656896953684871,6243.7451339230674,56.477477194956933,99,76.53,6.5,70.03,12.290668088043523,57.739331911956477,7704.7878815892154,64.898218164114937,99,80.33,7,73.33,14.470472820373177,58.859527179626824,8623.4241650442782,68.120656802866236,0,0,0,0,0,0,0,0,99,{"$f":"IF($S126>$F$402,0,IF($AT$22<>3,CW126+CQ126,IF(CO126=$CO$24,CR126+CQ126,CW126)))","v":650.65651834317919},{"$f":"IF($S126>$CO$24,0,IF($AT$22=1,TRUNC($CP$24*$P$10*$N$10/12,2)+TRUNC($CP$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CU125*$P$10*$N$10/12,2)+TRUNC(CU125*$Q$10*$O$10/12,2),TRUNC(CU125*$P$10*$N$10/12,2)+TRUNC(CU125*$Q$10*$O$10/12,2))))","v":53.5},{"$f":"IF($S126>$F$402,0,IF($AT$22<>3,CW126,IF(CO126=$CO$24,CT126+CS126,CP126-CQ126)))","v":597.15651834317919},{"$f":"IF($S126>$CO$24,0,CU125*$CQ$24/12)","v":104.08895434134776},{"$f":"IF($S126>$CO$24,0,(IF(CO126=$CO$24,CU125,CR126-CS126)))","v":493.06756400183144},{"$f":"IF($S126>$CO$24,0,CU125-CT126)","v":61960.30504080683},{"$f":"IF($AT$22=2,CQ126*((1+($CQ$24/12))^(-CO126)),0)","v":0},{"$f":"IF($S126>$F$402,0,IF($AT$22<>2,$H$402-U126-AD126-AM126-BB126-BJ126-BR126-BZ126-CH126,$H$402-U126-AD126-AM126-BB126-BJ126-BR126-BZ126-CH126-CQ126))","v":597.15651834317919},{"$f":"U126+AD126+AM126+BB126+BJ126+BR126+BZ126+CH126+CP126","v":1127.1765183431792}]
[null,100,1127.1765183431792,120,1007.1765183431792,164.3069914730637,842.86952687011546,161990.29336647724,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,100,100,33.54,2.5,31.04,2.9865093888995147,28.053490611100486,2361.1540205085112,28.394936144246913,null,100,64.61,5,59.61,6.8079533367413099,52.802046663258693,5053.1629558927234,54.698772339886496,null,100,124.91,10,114.91,15.308114890936837,99.601885109063161,10706.126273199292,105.74870225932861,null,null,null,null,null,100,100,0,30,30,0,0,60000,25.397975084299564,null,100,66.599999999999994,5.5,61.1,9.3656177008846004,51.734382299115403,6192.0107516239523,56.383504687145027,100,76.53,6.5,70.03,12.199247479182924,57.830752520817079,7646.957129068398,64.790234440048195,100,80.33,7,73.33,14.372373608407131,58.957626391592868,8564.4665386526849,68.007311284059469,0,0,0,0,0,0,0,0,100,650.65651834317919,53.5,597.15651834317919,103.26717506801138,493.88934327516779,61466.415697531666,0,597.15651834317919,1127.1765183431792]
[null,101,1127.1765183431792,120,1007.1765183431792,162.96984066262644,844.20667768055273,161146.08668879667,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,101,101,33.54,2.5,31.04,2.9514425256356387,28.088557474364361,2333.0654630341469,28.347689994256481,null,101,64.61,5,59.61,6.7375506078569645,52.872449392143032,5000.2905065005807,54.607759407540584,null,101,124.91,10,114.91,15.167012220365665,99.742987779634333,10606.383285419657,105.57274767986216,null,null,null,null,null,101,101,0,30,30,0,0,60000,25.355715558368946,null,101,66.599999999999994,5.5,61.1,9.2880161274359274,51.81198387256407,6140.198767751388,56.289688539579053,101,76.53,6.5,70.03,12.107682121024963,57.922317878975036,7589.0348111894227,64.682430389399187,101,80.33,7,73.33,14.274110897754476,59.055889102245523,8505.4106495504402,67.89415436012591,0,0,0,0,0,0,0,0,101,650.65651834317919,53.5,597.15651834317919,102.44402616255279,494.71249218062638,60971.703205351041,0,597.15651834317919,1127.1765183431792]
[null,102,1127.1765183431792,120,1007.1765183431792,161.63055518598412,845.54596315719505,160300.5407256395,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,102,102,33.54,2.5,31.04,2.9163318287926834,28.123668171207317,2304.9417948629398,28.300522456828435,null,102,64.61,5,59.61,6.6670540086674412,52.942945991332557,4947.3475605092481,54.51689791102222,null,102,124.91,10,114.91,15.025709654344515,99.884290345655486,10506.498995074002,105.39708587007871,null,null,null,null,null,102,102,0,30,30,0,0,60000,25.313526347789299,null,102,66.599999999999994,5.5,61.1,9.2102981516270805,51.889701848372923,6088.3090659030149,56.196028492092239,102,76.53,6.5,70.03,12.015971784383252,58.014028215616747,7531.0207829738056,64.574805713210509,102,80.33,7,73.33,14.1756844159174,59.154315584082596,8446.2563339663575,67.78118571726381,0,0,0,0,0,0,0,0,102,650.65651834317919,53.5,597.15651834317919,101.61950534225174,495.53701300092746,60476.166192350116,0,597.15651834317919,1127.1765183431792]
[null,103,1127.1765183431792,120,1007.1765183431792,160.28913161636967,846.8873867268095,159453.65333891267,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,103,103,33.54,2.5,31.04,2.8811772435786747,28.158822756421323,2276.7829721065186,28.253433401159832,null,103,64.61,5,59.61,6.5964634140123311,53.013536585987666,4894.3340239232602,54.426187598358283,null,103,124.91,10,114.91,14.884206909688169,100.02579309031182,10406.47320198369,105.22171634284062,null,null,null,null,null,103,103,0,30,30,0,0,60000,25.271407335563357,null,103,66.599999999999994,5.5,61.1,9.1324635988545229,51.96753640114548,6036.3415295018694,56.102524284950647,103,76.53,6.5,70.03,11.924116239708525,58.105883760291476,7472.9148992135142,64.467360113022124,103,80.33,7,73.33,14.07709388994393,59.252906110056067,8387.0034278563016,67.668405042193484,0,0,0,0,0,0,0,0,103,650.65651834317919,53.5,597.15651834317919,100.79361032058353,496.36290802259566,59979.803284327521,0,597.15651834317919,1127.1765183431792]
[null,104,1127.1765183431792,120,1007.1765183431792,158.94556652148827,848.23095182169095,158605.42238709098,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,104,104,33.54,2.5,31.04,2.8459787151331479,28.194021284866849,2248.5889508216519,28.206422696665385,null,104,64.61,5,59.61,6.5257786985643476,53.084221301435655,4841.2498026218245,54.335628217994945,null,104,124.91,10,114.91,14.742503702810227,100.16749629718977,10306.3057056865,105.0466386118209,null,null,null,null,null,104,104,0,30,30,0,0,60000,25.229358404888536,null,104,66.599999999999994,5.5,61.1,9.0545122942528042,52.045487705747199,5984.2960417961222,56.009175658852548,104,76.53,6.5,70.03,11.832115257088063,58.197884742911938,7414.7170144706024,64.360093290870651,104,80.33,7,73.33,13.978339046427168,59.351660953572832,8327.6517669027289,67.55581202215653,0,0,0,0,0,0,0,0,104,650.65651834317919,53.5,597.15651834317919,99.966338807212537,497.19017953596665,59482.613104791555,0,597.15651834317919,1127.1765183431792]
[null,105,1127.1765183431792,120,1007.1765183431792,157.59985646350847,849.57666187967061,157755.84572521131,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,105,105,33.54,2.5,31.04,2.8107361885270645,28.229263811472933,2220.3596870101792,28.159490212977094,null,105,64.61,5,59.61,6.454999736829099,53.155000263170898,4788.0948023586534,54.245219518796965,null,105,124.91,10,114.91,14.600599749722543,100.30940025027745,10205.996305436223,104.87185219150176,null,null,null,null,null,105,105,0,30,30,0,0,60000,25.187379439156615,null,105,66.599999999999994,5.5,61.1,8.976444062694183,52.123555937305817,5932.1724858588159,55.915982354927678,105,76.53,6.5,70.03,11.739968606245121,58.29003139375488,7356.4269830768471,64.253004949288524,105,80.33,7,73.33,13.879419611504547,59.450580388495453,8268.201186514234,67.443406344915033,0,0,0,0,0,0,0,0,105,650.65651834317919,53.5,597.15651834317919,99.137688507985914,498.01882983519329,58984.594274956362,0,597.15651834317919,1127.1765183431792]
[null,106,1127.1765183431792,120,1007.1765183431792,156.25199799905315,850.92452034412599,156904.92120486716,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,106,106,33.54,2.5,31.04,2.7754496087627238,28.264550391237275,2192.095136618942,28.112635819943854,null,106,64.61,5,59.61,6.3841264031448715,53.225873596855131,4734.8689287617981,54.154961250046881,null,106,124.91,10,114.91,14.458494766034649,100.45150523396535,10105.544800202259,104.69735659717313,null,null,null,null,null,106,106,0,30,30,0,0,60000,25.145470321953358,null,106,66.599999999999994,5.5,61.1,8.8982587287882229,52.20174127121178,5879.9707445876038,55.822944114736451,106,76.53,6.5,70.03,11.647676056538343,58.382323943461657,7298.0446591333857,64.146094791303014,106,80.33,7,73.33,13.780335310857057,59.549664689142944,8208.6515218250915,67.331187698750441,0,0,0,0,0,0,0,0,106,650.65651834317919,53.5,597.15651834317919,98.307657124927275,498.8488612182519,58485.745413738106,0,597.15651834317919,1127.1765183431792]
[null,107,1127.1765183431792,120,1007.1765183431792,154.90198767919054,852.27453066398868,156052.64667420319,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,107,107,33.54,2.5,31.04,2.7401189207736771,28.299881079226321,2163.7952555397155,28.065859387631129,null,107,64.61,5,59.61,6.313158571682397,53.296841428317606,4681.5720873334803,54.064853161444461,null,107,124.91,10,114.91,14.3161884669532,100.59381153304679,10004.950988669212,104.52315134493155,null,null,null,null,null,107,107,0,30,30,0,0,60000,25.103630937058256,null,107,66.599999999999994,5.5,61.1,8.8199561168814054,52.280043883118594,5827.6907007044856,55.730060680269325,107,76.53,6.5,70.03,11.555237376961195,58.474762623038806,7239.5698965103466,64.039362520435617,107,80.33,7,73.33,13.681085869708488,59.648914130291509,8149.0026076947997,67.219155772462983,0,0,0,0,0,0,0,0,107,650.65651834317919,53.5,597.15651834317919,97.476242356230173,499.68027598694903,57986.06513775116,0,597.15651834317919,1127.1765183431792]
[null,108,1127.1765183431792,120,1007.1765183431792,153.54982204942539,853.62669629375387,155199.01997790945,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,108,108,33.54,2.5,31.04,2.7047440694246441,28.335255930575354,2135.4599996091401,28.019160786320597,null,108,64.61,5,59.61,6.2420961164446398,53.367903883555357,4628.204183449925,53.974895003105956,null,108,124.91,10,114.91,14.173680567281385,100.73631943271862,9904.2146692364931,104.34923595167876,null,null,null,null,null,108,108,0,30,30,0,0,60000,25.061861168444182,null,108,66.599999999999994,5.5,61.1,8.7415360510567286,52.358463948943275,5775.332236755542,55.637331793946082,108,76.53,6.5,70.03,11.462652336141382,58.567347663858619,7181.002548846488,63.932807840701109,108,80.33,7,73.33,13.581671012824666,59.748328987175334,8089.2542787076245,67.107310255370706,0,0,0,0,0,0,0,0,108,650.65651834317919,53.5,597.15651834317919,96.643441896251943,500.51307644692724,57485.552061304232,0,597.15651834317919,1127.1765183431792]
[null,109,1127.1765183431792,120,1007.1765183431792,152.19549764968971,854.98102069348943,154344.03895721596,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,109,109,33.54,2.5,31.04,2.6693249995114248,28.370675000488575,2107.0893246086516,27.972539886509743,null,109,64.61,5,59.61,6.1709389112665667,53.439061088733432,4574.765122361192,53.885086525563338,null,109,124.91,10,114.91,14.030970781418366,100.87902921858164,9803.3356400179109,104.17560993512021,null,null,null,null,null,109,109,0,30,30,0,0,60000,25.020160900277052,null,109,66.599999999999994,5.5,61.1,8.662998355133313,52.43700164486669,5722.8952351106755,55.544757198615045,109,76.53,6.5,70.03,11.369920702340274,58.660079297659728,7122.3424695488284,63.826430456606758,109,80.33,7,73.33,13.482090464512709,59.84790953548729,8029.4063691721376,66.995650837308517,0,0,0,0,0,0,0,0,109,650.65651834317919,53.5,597.15651834317919,95.80925343550706,501.34726490767213,56984.20479639656,0,597.15651834317919,1127.1765183431792]
[null,110,1127.1765183431792,120,1007.1765183431792,150.83901101433395,856.33750732884528,153487.7014498871,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,110,110,33.54,2.5,31.04,2.6338616557608145,28.406138344239185,2078.6831862644126,27.92599655891155,null,110,64.61,5,59.61,6.0996868298149236,53.510313170185078,4521.2548091910066,53.795427479763724,null,110,124.91,10,114.91,13.888058823358707,101.02194117664129,9702.3136988412698,104.00227281376392,null,null,null,null,null,110,110,0,30,30,0,0,60000,24.978530016915521,null,110,66.599999999999994,5.5,61.1,8.5843428526660137,52.515657147333989,5670.379577963341,55.452336637552449,110,76.53,6.5,70.03,11.277042243452312,58.752957756547687,7063.589511792281,63.720230073151491,110,80.33,7,73.33,13.38234394862023,59.947656051379766,7969.4587131207581,66.884177208627449,0,0,0,0,0,0,0,0,110,650.65651834317919,53.5,597.15651834317919,94.973674660660933,502.18284368251824,56482.021952714043,0,597.15651834317919,1127.1765183431792]
[null,111,1127.1765183431792,120,1007.1765183431792,149.4803586721178,857.69615967106142,152630.00529021607,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,111,111,33.54,2.5,31.04,2.5983539828305156,28.441646017169482,2050.2415402472429,27.879530674454127,null,111,64.61,5,59.61,6.028339745588009,53.581660254411993,4467.6731489365948,53.705917617068614,null,111,124.91,10,114.91,13.744944406691801,101.1650555933082,9601.1486432479614,103.82922410691906,null,null,null,null,null,111,111,0,30,30,0,0,60000,24.936968402910669,null,111,66.599999999999994,5.5,61.1,8.5055693669450108,52.594430633054991,5617.7851473302862,55.360069854461685,111,76.53,6.5,70.03,11.184016727004446,58.845983272995554,7004.7435285192851,63.614206395825121,111,80.33,7,73.33,13.282431188534597,60.047568811465403,7909.4111443092925,66.772889060193805,0,0,0,0,0,0,0,0,111,650.65651834317919,53.5,597.15651834317919,94.136703254523411,503.01981508865578,55979.002137625386,0,597.15651834317919,1127.1765183431792]
[null,112,1127.1765183431792,120,1007.1765183431792,148.11953714620122,859.05698119697797,151770.94830901906,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,112,112,33.54,2.5,31.04,2.5628019253090537,28.477198074690946,2021.764342172552,27.833142104280324,null,112,64.61,5,59.61,5.9568975319154598,53.653102468084541,4414.0200464685104,53.61655668925318,null,112,124.91,10,114.91,13.60162724460128,101.30837275539872,9499.8402704925629,103.65646333469455,null,null,null,null,null,112,112,0,30,30,0,0,60000,24.895475943005657,null,112,66.599999999999994,5.5,61.1,8.4266777209954284,52.673322279004573,5565.1118250512818,55.267956593472555,112,76.53,6.5,70.03,11.090843920155535,58.939156079844466,6945.8043724394402,63.508359130607431,112,80.33,7,73.33,13.182351907182154,60.147648092817846,7849.2634962164748,66.661786083388137,0,0,0,0,0,0,0,0,112,650.65651834317919,53.5,597.15651834317919,93.298336896042315,503.85818144713687,55475.143956178246,0,597.15651834317919,1127.1765183431792]
[null,113,1127.1765183431792,120,1007.1765183431792,146.7565429541354,860.41997538904377,150910.52833363003,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,113,113,33.54,2.5,31.04,2.5272054277156899,28.51279457228431,1993.2515476002677,27.786830719747407,null,113,64.61,5,59.61,5.8853600619580142,53.724639938041989,4360.2954065304684,53.527344448505666,null,113,124.91,10,114.91,13.458107049864465,101.45189295013553,9398.3883775424274,103.48399001799787,null,null,null,null,null,113,113,0,30,30,0,0,60000,24.854052522135429,null,113,66.599999999999994,5.5,61.1,8.3476677375769217,52.752332262423081,5512.3594927888589,55.175996599140646,113,76.53,6.5,70.03,10.997523589695779,59.03247641030422,6886.7718960291359,63.402687983967475,113,80.33,7,73.33,13.082105827027457,60.247894172972543,7789.0156020435024,66.550867970104633,0,0,0,0,0,0,0,0,113,650.65651834317919,53.5,597.15651834317919,92.458573260297086,504.69794508288209,54970.446011095366,0,597.15651834317919,1127.1765183431792]
[null,114,1127.1765183431792,120,1007.1765183431792,145.39137260785358,861.78514573532561,150048.74318789472,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,114,114,33.54,2.5,31.04,2.4915644345003343,28.548435565499666,1964.7031120347681,27.740596392426699,null,114,64.61,5,59.61,5.8137272087072915,53.796272791292708,4306.4991337391757,53.438280647426623,null,114,124.91,10,114.91,13.314383534851773,101.59561646514823,9296.7927610772786,103.31180367853365,null,null,null,null,null,114,114,0,30,30,0,0,60000,24.812698025426386,null,114,66.599999999999994,5.5,61.1,8.2685392391832888,52.831460760816711,5459.5280320280426,55.084189616446572,114,76.53,6.5,70.03,10.904055502046132,59.125944497953867,6827.6459515311817,63.297192662862706,114,80.33,7,73.33,12.981692670072505,60.348307329927493,7728.6672947135748,66.440134412750055,0,0,0,0,0,0,0,0,114,650.65651834317919,53.5,597.15651834317919,91.617410018492265,505.53910832468694,54464.906902770679,0,597.15651834317919,1127.1765183431792]
[null,115,1127.1765183431792,120,1007.1765183431792,144.02402261366203,863.15249572951711,149185.59069216519,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,115,115,33.54,2.5,31.04,2.45587889004346,28.584121109956538,1936.1189909248114,27.694438994103187,null,115,64.61,5,59.61,5.7419988449855675,53.868001155014433,4252.6311325841616,53.349365039028235,null,115,124.91,10,114.91,13.170456411526146,101.73954358847385,9195.0532174888049,103.1399038388023,null,null,null,null,null,115,115,0,30,30,0,0,60000,24.771412338196054,null,115,66.599999999999994,5.5,61.1,8.1892920480420628,52.910707951957939,5406.6173240760845,54.992535390795233,115,76.53,6.5,70.03,10.810439423257705,59.219560576742296,6768.4263909544397,63.191872874738131,115,80.33,7,73.33,12.881112157855959,60.448887842144039,7668.2184068714305,66.329585104242966,0,0,0,0,0,0,0,0,115,650.65651834317919,53.5,597.15651834317919,90.774844837951136,506.38167350522804,53958.525229265448,0,597.15651834317919,1127.1765183431792]
[null,116,1127.1765183431792,120,1007.1765183431792,142.65448947223084,864.52202887094836,148321.06866329425,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,116,116,33.54,2.5,31.04,2.4201487386560143,28.619851261343985,1907.4991396634675,27.64835839677523,null,116,64.61,5,59.61,5.6701748434455483,53.939825156554448,4198.6913074276072,53.260597376733685,null,116,124.91,10,114.91,13.026325391442475,101.88367460855753,9093.1695428802468,102.96829002209881,null,null,null,null,null,116,116,0,30,30,0,0,60000,24.730195345952801,null,116,66.599999999999994,5.5,61.1,8.109925986114126,52.990074013885874,5353.627250062199,54.901033668015216,116,76.53,6.5,70.03,10.716675119011198,59.313324880988802,6709.1130660734507,63.086728327525599,116,80.33,7,73.33,12.780364011452384,60.549635988547614,7607.6687708828831,66.219219738012953,0,0,0,0,0,0,0,0,116,650.65651834317919,53.5,597.15651834317919,89.930875382109079,507.22564296107009,53451.299586304376,0,597.15651834317919,1127.1765183431792]
[null,117,1127.1765183431792,120,1007.1765183431792,141.28276967858486,865.89374866459434,147455.17491462964,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,117,117,33.54,2.5,31.04,2.3843739245793345,28.655626075420663,1878.8435135880468,27.602354472654135,null,117,64.61,5,59.61,5.5982550765701431,54.011744923429859,4144.6795625041777,53.171977414376371,null,117,124.91,10,114.91,12.881990185747016,102.02800981425298,8991.1415330659947,102.79696175251127,null,null,null,null,null,117,117,0,30,30,0,0,60000,24.689046934395471,null,117,66.599999999999994,5.5,61.1,8.0304408750932978,53.069559124906704,5300.5576909372921,54.809684194357935,117,76.53,6.5,70.03,10.622762354616297,59.407237645383702,6649.7058284280665,62.981758729642841,117,80.33,7,73.33,12.679447951471472,60.650552048528525,7547.0182188343542,66.109038007999601,0,0,0,0,0,0,0,0,117,650.65651834317919,53.5,597.15651834317919,89.085499310507302,508.07101903267187,52943.228567271704,0,597.15651834317919,1127.1765183431792]
[null,118,1127.1765183431792,120,1007.1765183431792,139.9088597220946,867.26765862108459,146587.90725600853,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,118,118,33.54,2.5,31.04,2.3485543919850582,28.691445608014941,1850.1520679800319,27.556427094163862,null,118,64.61,5,59.61,5.5262394166722366,54.083760583327759,4090.5958019208501,53.08350490619938,null,118,124.91,10,114.91,12.737450505176826,102.17254949482317,8888.9689835711724,102.62591855491974,null,null,null,null,null,118,118,0,30,30,0,0,60000,24.647966989413117,null,118,66.599999999999994,5.5,61.1,7.9508365364059372,53.149163463594064,5247.4085274736981,54.718486716497111,118,76.53,6.5,70.03,10.528700895011104,59.501299104988895,6590.2045293230776,62.876963789992857,118,80.33,7,73.33,12.578363698057258,60.751636301942739,7486.2665825324111,65.999039608651856,0,0,0,0,0,0,0,0,118,650.65651834317919,53.5,597.15651834317919,88.238714278786176,508.91780406439301,52434.310763207308,0,597.15651834317919,1127.1765183431792]
[null,119,1127.1765183431792,120,1007.1765183431792,138.53275608646695,868.64376225671231,145719.26349375182,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,119,119,33.54,2.5,31.04,2.3126900849750398,28.727309915024961,1821.4247580650069,27.510576133940628,null,119,64.61,5,59.61,5.4541277358944669,54.155872264105533,4036.4399296567444,52.99517960685462,null,119,124.91,10,114.91,12.592706060059163,102.31729393994084,8786.6516896312314,102.45515995499474,null,null,null,null,null,119,119,0,30,30,0,0,60000,24.60695539708464,null,119,66.599999999999994,5.5,61.1,7.8711127912105461,53.228887208789459,5194.1796402649088,54.627440981527897,119,76.53,6.5,70.03,10.434490504761539,59.59550949523846,6530.6090198278389,62.77234321796292,119,80.33,7,73.33,12.477110970887352,60.852889029112646,7425.4136935032984,65.889224234926971,0,0,0,0,0,0,0,0,119,650.65651834317919,53.5,597.15651834317919,87.39051793867884,509.76600040450035,51924.544762802805,0,597.15651834317919,1127.1765183431792]
[null,120,1127.1765183431792,120,1007.1765183431792,137.15445524973612,870.02206309344308,144849.24143065838,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,120,120,33.54,2.5,31.04,2.2767809475812588,28.763219052418741,1792.6615390125883,27.464801464832565,null,120,64.61,5,59.61,5.3819199062089922,54.228080093791007,3982.2118495629534,52.907001271402272,null,120,124.91,10,114.91,12.447756560310912,102.46224343968909,8684.1894461915417,102.28468547919606,null,null,null,null,null,120,120,0,30,30,0,0,60000,24.566012043678505,null,120,66.599999999999994,5.5,61.1,7.7912694603973627,53.308730539602635,5140.8709097253059,54.536546736966272,120,76.53,6.5,70.03,10.340130948060745,59.689869051939255,6470.9191507758997,62.667896723423866,120,80.33,7,73.33,12.375689489172165,60.954310510827831,7364.4593829924706,65.779591582289811,0,0,0,0,0,0,0,0,120,650.65651834317919,53.5,597.15651834317919,86.540907938004679,510.61561040517449,51413.929152397628,0,597.15651834317919,1127.1765183431792]
[null,121,1127.1765183431792,120,1007.1765183431792,135.77395368425434,871.4025646589248,143977.83886599945,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,121,121,33.54,2.5,31.04,2.2408269237657352,28.799173076234265,1763.8623659363541,27.419102959899401,null,121,64.61,5,59.61,5.309615799417271,54.300384200582727,3927.9114653623706,52.818969655310092,null,121,124.91,10,114.91,12.302601715438017,102.60739828456198,8581.5820479069789,102.11449465477145,null,null,null,null,null,121,121,0,30,30,0,0,60000,24.525136815652417,null,121,66.599999999999994,5.5,61.1,7.7113063645879585,53.388693635412039,5087.4822160898939,54.445803730748359,121,76.53,6.5,70.03,10.245621988728507,59.784378011271492,6411.134772764628,62.563624016729321,121,80.33,7,73.33,12.274098971654118,61.055901028345879,7303.4034819641247,65.670141346711958,0,0,0,0,0,0,0,0,121,650.65651834317919,53.5,597.15651834317919,85.689881920662728,511.46663642251644,50902.462515975109,0,597.15651834317919,1127.1765183431792]
[null,122,1127.1765183431792,120,1007.1765183431792,134.3912478566827,872.78527048649653,143105.05359551296,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,122,122,33.54,2.5,31.04,2.2048279574204428,28.835172042579558,1735.0271938937744,27.37348049241205,null,122,64.61,5,59.61,5.2372152871498274,54.372784712850169,3873.5386806495203,52.731084514452668,null,122,124.91,10,114.91,12.157241234534887,102.7527587654651,8478.8292891415131,101.94458700975518,null,null,null,null,null,122,122,0,30,30,0,0,60000,24.484329599652995,null,122,66.599999999999994,5.5,61.1,7.6312233241348402,53.468776675865158,5034.0134394140287,54.355211711229643,122,76.53,6.5,70.03,10.150963390210661,59.879036609789338,6351.2557361548388,62.459524808714789,122,80.33,7,73.33,12.172339136606874,61.157660863393126,7242.2458211007315,65.560873224670829,0,0,0,0,0,0,0,0,122,650.65651834317919,53.5,597.15651834317919,84.83743752662518,512.31908081655399,50390.143435158556,0,597.15651834317919,1127.1765183431792]
[null,123,1127.1765183431792,120,1007.1765183431792,133.00633422798208,874.17018411519712,142230.88341139775,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,123,123,33.54,2.5,31.04,2.1687839923672181,28.871216007632782,1706.1559778861417,27.32793393585229,null,123,64.61,5,59.61,5.1647182408660273,54.44528175913397,3819.0933988903862,52.64334560511081,null,123,124.91,10,114.91,12.01167482628381,102.89832517371619,8375.9309639677977,101.77496207296689,null,null,null,null,null,123,123,0,30,30,0,0,60000,24.443590282515466,null,123,66.599999999999994,5.5,61.1,7.551020159121042,53.548979840878957,4980.4644595731497,54.264770427184331,123,76.53,6.5,70.03,10.056154915578494,59.973845084421505,6291.2818910704173,62.355598810696954,123,80.33,7,73.33,12.070409701834551,61.259590298165449,7180.9862308025658,65.451786913148908,0,0,0,0,0,0,0,0,123,650.65651834317919,53.5,597.15651834317919,83.983572391930934,513.17294595124827,49876.970489207306,0,597.15651834317919,1127.1765183431792]
[null,124,1127.1765183431792,120,1007.1765183431792,131.61920925340357,875.55730908977557,141355.326102308,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,124,124,33.54,2.5,31.04,2.1326949723576774,28.907305027642323,1677.2486728584995,27.282463163912443,null,124,64.61,5,59.61,5.0921245318538482,54.517875468146151,3764.5755234222402,52.555752683970866,null,124,124.91,10,114.91,11.86590219895438,103.04409780104561,8272.8868661667511,101.60561937401023,null,null,null,null,null,124,124,0,30,30,0,0,60000,24.402918751263364,null,124,66.599999999999994,5.5,61.1,7.4706966893597242,53.629303310640275,4926.8351562625094,54.174479627804665,124,76.53,6.5,70.03,9.9611963275281603,60.068803672471844,6231.2130873979459,62.251845734472845,124,80.33,7,73.33,11.968310384670943,61.361689615329055,7119.6245411872369,65.342882109632868,0,0,0,0,0,0,0,0,124,650.65651834317919,53.5,597.15651834317919,83.128284148678844,514.02823419450033,49362.942255012807,0,597.15651834317919,1127.1765183431792]
[null,125,1127.1765183431792,120,1007.1765183431792,130.22986938247959,876.94664896069958,140478.3794533473,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,125,125,33.54,2.5,31.04,2.0965608410731242,28.943439158926875,1648.3052336995727,27.237068050494941,null,125,64.61,5,59.61,5.0194340312296539,54.590565968770349,3709.9849574534696,52.468305508123976,null,125,124.91,10,114.91,11.719923060402898,103.19007693959711,8169.6967892271541,101.43655844327141,null,null,null,null,null,125,125,0,30,30,0,0,60000,24.362314893108177,null,125,66.599999999999994,5.5,61.1,7.390252734393763,53.709747265606239,4873.1254089969034,54.084339062700145,125,76.53,6.5,70.03,9.8660873883800804,60.163912611619921,6171.0491747863261,62.14826529231896,125,80.33,7,73.33,11.866040901978728,61.46395909802127,7058.1605820892155,65.234158512112657,0,0,0,0,0,0,0,0,125,650.65651834317919,53.5,597.15651834317919,82.271570425021352,514.88494791815788,48848.057307094648,0,597.15651834317919,1127.1765183431792]
[null,126,1127.1765183431792,120,1007.1765183431792,128.83831105901439,878.33820728416481,139600.04124606313,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,126,126,33.54,2.5,31.04,2.0603815421244658,28.979618457875532,1619.3256152416971,27.191748469712088,null,126,64.61,5,59.61,4.94664660993796,54.663353390062042,3655.3216040634074,52.381003835065535,null,126,124.91,10,114.91,11.573737118071802,103.33626288192819,8066.3605263452255,101.26777881191822,null,null,null,null,null,126,126,0,30,30,0,0,60000,24.321778595449096,null,126,66.599999999999994,5.5,61.1,7.3096881134953549,53.790311886504647,4819.3350971103991,53.994348481896992,126,76.53,6.5,70.03,9.7708278600783505,60.259172139921652,6110.7900026464049,62.044857196990648,126,80.33,7,73.33,11.763600970148692,61.566399029851304,6996.5941830593638,65.125615819080863,0,0,0,0,0,0,0,0,126,650.65651834317919,53.5,597.15651834317919,81.413428845157753,515.74308949802139,48332.314217596628,0,597.15651834317919,1127.1765183431792]
[null,127,1127.1765183431792,120,1007.1765183431792,127.4445307210748,879.73198762210438,138720.309258441,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,127,127,33.54,2.5,31.04,2.024157019052121,29.015842980947877,1590.3097722607492,27.146504295885606,null,127,64.61,5,59.61,4.8737621387512098,54.736237861248789,3600.5853662021586,52.293847422694363,null,127,124.91,10,114.91,11.427344078989071,103.48265592101093,7962.877870424215,101.09928001189836,null,null,null,null,null,127,127,0,30,30,0,0,60000,24.281309745872633,null,127,66.599999999999994,5.5,61.1,7.2290026456655987,53.870997354334406,4765.4640997560646,53.904507635837241,127,76.53,6.5,70.03,9.6754175041901416,60.354582495809858,6050.4354201505948,61.941621161721095,127,80.33,7,73.33,11.66099030509894,61.669009694901057,6934.9251733644624,65.017253729531618,0,0,0,0,0,0,0,0,127,650.65651834317919,53.5,597.15651834317919,80.553857029327716,516.60266131385151,47815.711556282775,0,597.15651834317919,1127.1765183431792]
[null,128,1127.1765183431792,120,1007.1765183431792,126.04852480098106,881.12799354219806,{"$f":"Z155+AI155+AR155+BF155+BO155+BW155+CE155+CM155+CU155","v":137839.18126489883},-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,128,128,33.54,2.5,31.04,1.9878872153259364,29.052112784674062,1561.2576594760751,27.101335403546361,null,128,64.61,5,59.61,4.8007804882695444,54.809219511730454,3545.776146690428,52.206836029312178,null,128,124.91,10,114.91,11.280743649767638,103.62925635023235,7859.2486140739829,100.93106157593846,null,null,null,null,null,128,128,{"$f":"IF(OR((AY155-$J$10)<0,AY155>$AY$24),0,AY155-$J$10)","v":0},30,30,0,0,60000,24.240908232152382,null,128,66.599999999999994,5.5,61.1,7.1481961496340958,53.951803850365906,4711.5122959056989,53.814816275378277,128,76.53,6.5,70.03,9.579856081905108,60.450143918094895,5989.9852762324999,61.838556900220723,128,80.33,7,73.33,11.558208622274103,61.771791377725897,6873.1533819867363,64.909071942960026,0,0,0,0,0,0,0,0,128,650.65651834317919,53.5,597.15651834317919,79.692852593804631,517.46366574937451,47298.247890533399,0,597.15651834317919,1127.1765183431792]
[null,129,{"$f":"U156+AD156+AM156+BB156+BJ156+BR156+BZ156+CH156+CP156","v":1127.1765183431792},{"$f":"V156+AE156+AN156+BC156+BK156+BS156+CA156+CI156+CQ156","v":120},{"$f":"W156+AF156+AO156+BD156+BL156+BT156+CB156+CJ156+CR156","v":1007.1765183431792},{"$f":"X156+AG156+AP156+BM156+BU156+CC156+CK156+CS156","v":124.65028972529737},{"$f":"Y156+AH156+AQ156+BE156+BN156+BV156+CD156+CL156+CT156","v":882.52622861788188},136956.65503628092,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,129,{"$f":"IF($S156>$K$7,0,$S156)","v":129},{"$f":"IF(S156>$S$24,0,IF($AB$21=3,IF(T156=$S$24,W156+V156,ROUND(-PMT(($V$24+($P$7*$N$7)+($Q$7*$O$7))/12,$S$24,$U$24,0,0),2)),W156+V156))","v":33.54},{"$f":"IF(S156>$S$24,0,IF($AB$21=1,TRUNC($U$24*$P$7*$N$7/12,2)+TRUNC($U$24*$Q$7*$O$7/12,2),IF($AB$21=2,TRUNC(Z155*$P$7*$N$7/12,2)+TRUNC(Z155*$Q$7*$O$7/12,2),TRUNC(Z155*$P$7*$N$7/12,2)+TRUNC(Z155*$Q$7*$O$7/12,2))))","v":2.5},{"$f":"IF(S156>$S$24,0,IF($AB$21=3,IF(T156=$S$24,Y156+X156,U156-V156),IF(T156=$S$24,Y156+X156,ROUND(-PMT($V$24/12,$S$24,$U$24,0,0),2))))","v":31.04},{"$f":"IF(S156>$S$24,0,Z155*$V$24/12)","v":1.9515720743450939},{"$f":"IF(S156>$S$24,0,(IF(T156=$S$24,Z155,W156-X156)))","v":29.088427925654905},{"$f":"IF(S156>$S$24,0,Z155-Y156)","v":1532.1692315504201},{"$f":"IF(S156>$K$15,0,IF($AT$22<>3,U156*((1+($L$15/12))^(-T156)),U156*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-T156))))","v":27.056241667433966},null,{"$f":"IF($S156>$K$8,0,$S156)","v":129},{"$f":"IF(S156>$AC$24,0,IF($AK$21=3,IF(AC156=$AC$24,AF156+AE156,ROUND(-PMT(($AE$24+($P$8*$N$8)+($Q$8*$O$8))/12,$AC$24,$AD$24,0,0),2)),AF156+AE156))","v":64.61},{"$f":"IF(S156>$AC$24,0,IF($AK$21=1,TRUNC($AD$24*$P$8*$N$8/12,2)+TRUNC($AD$24*$Q$8*$O$8/12,2),IF($AK$21=2,TRUNC(AI155*$P$8*$N$8/12,2)+TRUNC(AI155*$Q$8*$O$8/12,2),TRUNC(AI155*$P$8*$N$8/12,2)+TRUNC(AI155*$Q$8*$O$8/12,2))))","v":5},{"$f":"IF(S156>$AC$24,0,IF($AK$21=3,IF(AC156=$AC$24,AH156+AG156,AD156-AE156),IF(AC156=$AC$24,AH156+AG156,ROUND(-PMT($AE$24/12,$AC$24,$AD$24,0,0),2))))","v":59.61},{"$f":"IF(S156>$AC$24,0,AI155*$AE$24/12)","v":4.7277015289205711},{"$f":"IF(S156>$AC$24,0,(IF(AC156=$AC$24,AI155,AF156-AG156)))","v":54.88229847107943},{"$f":"IF(S156>$AC$24,0,AI155-AH156)","v":3490.8938482193485},{"$f":"IF(AC156>$K$15,0,IF($AT$22<>3,AD156*((1+($L$15/12))^(-AC156)),AD156*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AC156))))","v":52.119969413622798},null,{"$f":"IF($S156>$K$9,0,$S156)","v":129},{"$f":"IF(S156>$AL$24,0,IF($AT$21=3,IF(AL156=$AL$24,AO156+AN156,ROUND(-PMT(($AN$24+($P$9*$N$9)+($Q$9*$O$9))/12,$AL$24,$AM$24,0,0),2)),AO156+AN156))","v":124.91},{"$f":"IF(S156>$AL$24,0,IF($AT$21=1,TRUNC($AM$24*$P$9*$N$9/12,2)+TRUNC($AM$24*$Q$9*$O$9/12,2),IF($AT$21=2,TRUNC(AR155*$P$9*$N$9/12,2)+TRUNC(AR155*$Q$9*$O$9/12,2),TRUNC(AR155*$P$9*$N$9/12,2)+TRUNC(AR155*$Q$9*$O$9/12,2))))","v":10},{"$f":"IF(S156>$AL$24,0,IF($AT$21=3,IF(AL156=$AL$24,AQ156+AP156,AM156-AN156),IF(AL156=$AL$24,AQ156+AP156,ROUND(-PMT($AN$24/12,$AL$24,$AM$24,0,0),2))))","v":114.91},{"$f":"IF(S156>$AL$24,0,AR155*$AN$24/12)","v":11.13393553660481},{"$f":"IF(S156>$AL$24,0,(IF(AL156=$AL$24,AR155,AO156-AP156)))","v":103.77606446339519},{"$f":"IF(AL156>$AL$24,0,AR155-AQ156)","v":7755.4725496105875},{"$f":"IF(AL156>$K$15,0,IF($AT$22<>3,AM156*((1+($L$15/12))^(-AL156)),AM156*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AL156))))","v":100.76312303754254},null,null,null,null,null,{"$f":"IF($S156>$AY$24,0,$S156)","v":129},{"$f":"IF(AY156>$J$10,0,AY156)","v":129},0,30,{"$f":"IF(AY156=0,0,IF(AY156>$AY$24,0,IF($AT$22=1,TRUNC($BB$24*$P$10*$N$10/12,2)+TRUNC($BB$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BF155*$P$10*$N$10/12,2)+TRUNC(BF155*$Q$10*$O$10/12,2),TRUNC(BF155*$P$10*$N$10/12,2)+TRUNC(BF155*$Q$10*$O$10/12,2)))))","v":30},{"$f":"IF(AY156=0,0,IF(AY156<=$J$10,$BB$24*$BD$23/$J$10,$BB$24*$I$10/$BA$24))","v":0},0,{"$f":"BF155-BE156","v":60000},{"$f":"IF(AY156>$K$15,0,IF($AT$22<>3,BB156*(1+($L$15/12))^(-AY156),BB156*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-AY156))))","v":24.200573942248631},null,{"$f":"IF($S156>$K$11,0,$S156)","v":129},{"$f":"IF($S156>$BI$24,0,IF($AT$22=3,IF(BI156=$BI$24,BL156+BK156,ROUND(-PMT(($BK$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BI$24,$BJ$24,0,0),2)),BL156+BK156))","v":66.599999999999994},{"$f":"IF($S156>$BI$24,0,IF($AT$22=1,TRUNC($BJ$24*$P$10*$N$10/12,2)+TRUNC($BJ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BO155*$P$10*$N$10/12,2)+TRUNC(BO155*$Q$10*$O$10/12,2),TRUNC(BO155*$P$10*$N$10/12,2)+TRUNC(BO155*$Q$10*$O$10/12,2))))","v":5.5},{"$f":"IF($S156>$BI$24,0,IF($AT$22=3,IF(BI156=$BI$24,BN156+BM156,BJ156-BK156),IF(BI156=$BI$24,BN156+BM156,ROUND(-PMT($BK$24/12,$BI$24,$BJ$24,0,0),2))))","v":61.1},{"$f":"IF($S156>$BI$24,0,BO155*$BK$24/12)","v":7.0672684438585476},{"$f":"IF($S156>$BI$24,0,(IF(BI156=$BI$24,BO155,BL156-BM156)))","v":54.032731556141457},{"$f":"IF($S156>$BI$24,0,BO155-BN156)","v":4657.4795643495572},{"$f":"IF(BI156>$K$15,0,IF(BI156>$BI$24,0,IF($AT$22<>3,BJ156*(1+($L$15/12))^(-BI156),BJ156*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BI156)))))","v":53.72527415179195},{"$f":"IF($S156>$K$12,0,$S156)","v":129},{"$f":"IF($S156>$BQ$24,0,IF($AT$22=3,IF(BQ156=$BQ$24,BT156+BS156,ROUND(-PMT(($BS$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BQ$24,$BR$24,0,0),2)),BT156+BS156))","v":76.53},{"$f":"IF($S156>$BQ$24,0,IF($AT$22=1,TRUNC($BR$24*$P$10*$N$10/12,2)+TRUNC($BR$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BW155*$P$10*$N$10/12,2)+TRUNC(BW155*$Q$10*$O$10/12,2),TRUNC(BW155*$P$10*$N$10/12,2)+TRUNC(BW155*$Q$10*$O$10/12,2))))","v":6.5},{"$f":"IF($S156>$BQ$24,0,IF($AT$22=3,IF(BQ156=$BQ$24,BV156+BU156,BR156-BS156),IF(BQ156=$BQ$24,BV156+BU156,ROUND(-PMT($BS$24/12,$BQ$24,$BR$24,0,0),2))))","v":70.03},{"$f":"IF($S156>$BQ$24,0,BW155*$BS$24/12)","v":9.4841433540347904},{"$f":"IF($S156>$BQ$24,0,(IF(BQ156=$BQ$24,BW155,BT156-BU156)))","v":60.545856645965209},{"$f":"IF($S156>$BQ$24,0,BW155-BV156)","v":5929.4394195865343},{"$f":"IF(BQ156>$K$15,0,IF(BQ156>$BQ$24,0,IF($AT$22<>3,BR156*(1+($L$15/12))^(-BQ156),BR156*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BQ156)))))","v":61.735664126676255},{"$f":"IF($S156>$K$13,0,$S156)","v":129},{"$f":"IF($S156>$BY$24,0,IF($AT$22=3,IF(BY156=$BY$24,CB156+CA156,ROUND(-PMT(($CA$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BY$24,$BZ$24,0,0),2)),CB156+CA156))","v":80.33},{"$f":"IF($S156>$BY$24,0,IF($AT$22=1,TRUNC($BZ$24*$P$10*$N$10/12,2)+TRUNC($BZ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CE155*$P$10*$N$10/12,2)+TRUNC(CE155*$Q$10*$O$10/12,2),TRUNC(CE155*$P$10*$N$10/12,2)+TRUNC(CE155*$Q$10*$O$10/12,2))))","v":7},{"$f":"IF($S156>$BY$24,0,IF($AT$22=3,IF(BY156=$BY$24,CD156+CC156,BZ156-CA156),IF(BY156=$BY$24,CD156+CC156,ROUND(-PMT($CA$24/12,$BY$24,$BZ$24,0,0),2))))","v":73.33},{"$f":"IF($S156>$BY$24,0,CE155*$CA$24/12)","v":11.45525563664456},{"$f":"IF($S156>$BY$24,0,(IF(BY156=$BY$24,CE155,CB156-CC156)))","v":61.87474436335544},{"$f":"IF($S156>$BY$24,0,CE155-CD156)","v":6811.2786376233807},{"$f":"IF(BY156>$K$15,0,IF($AT$22<>3,BZ156*(1+($L$15/12))^(-BY156),BZ156*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BY156))))","v":64.801070159361075},{"$f":"IF($S156>$K$14,0,$S156)","v":0},{"$f":"IF($S156>$CG$24,0,IF($AT$22=3,IF(CG156=$CG$24,CJ156+CI156,ROUND(-PMT(($CI$24+($P$10*$N$10)+($Q$10*$O$10))/12,$CG$24,$CH$24,0,0),2)),CJ156+CI156))","v":0},{"$f":"IF($S156>$CG$24,0,IF($AT$22=1,TRUNC($CH$24*$P$10*$N$10/12,2)+TRUNC($CH$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CM155*$P$10*$N$10/12,2)+TRUNC(CM155*$Q$10*$O$10/12,2),TRUNC(CM155*$P$10*$N$10/12,2)+TRUNC(CM155*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S156>$CG$24,0,IF($AT$22=3,IF(CG156=$CG$24,CL156+CK156,CH156-CI156),IF(CG156=$CG$24,CL156+CK156,ROUND(-PMT($CI$24/12,$CG$24,$CH$24,0,0),2))))","v":0},{"$f":"IF($S156>$CG$24,0,CM155*$CI$24/12)","v":0},{"$f":"IF($S156>$CG$24,0,(IF(CG156=$CG$24,CM155,CJ156-CK156)))","v":0},{"$f":"IF($S156>$CG$24,0,CM155-CL156)","v":0},{"$f":"IF(CG156>$K$15,0,IF($AT$22<>3,CH156*(1+($L$15/12))^(-CG156),CH156*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-CG156))))","v":0},{"$f":"IF($S156>$K$15,0,$S156)","v":129},{"$f":"IF($S156>$F$402,0,IF($AT$22<>3,CW156+CQ156,IF(CO156=$CO$24,CR156+CQ156,CW156)))","v":650.65651834317919},53.5,597.15651834317919,78.830413150889001,518.32610519229024,46779.92178534111,0,597.15651834317919,1127.1765183431792]
[null,130,1127.1765183431792,120,1007.1765183431792,123.24982191482266,883.92669642835654,136072.72833985259,{"$f":"-(W157+AF157+AO157+BD157+BL157+BT157+CB157+CJ157+CR157)","v":-1007.1765183431792},{"$f":"-C157","v":-1127.1765183431792},null,null,null,null,null,null,null,null,130,130,33.54,2.5,31.04,1.9152115394380251,29.124788460561973,1503.0444430898581,27.011222962496472,null,130,64.61,5,59.61,4.6545251309591311,54.95547486904087,3435.9383733503078,52.033247334731577,null,130,124.91,10,114.91,10.986919445281666,103.92308055471833,7651.5494690558689,100.59546393099089,null,null,null,null,null,130,130,0,{"$f":"BD157+BC157","v":30},30,0,{"$f":"BD157","v":0},60000,24.160306764308118,null,130,66.599999999999994,5.5,61.1,6.9862193465243356,54.113780653475665,4603.365783696082,53.63588101676401,130,76.53,6.5,70.03,9.388279081012012,60.641720918987986,5868.7976986675467,61.632942555750006,130,80.33,7,73.33,11.352131062705636,61.97786893729436,6749.3007686860865,64.693248079229036,0,0,0,0,0,0,0,0,130,650.65651834317919,53.5,597.15651834317919,77.966536308901851,519.18998203427736,46260.73180330683,0,597.15651834317919,1127.1765183431792]
[null,131,1127.1765183431792,120,1007.1765183431792,121.84711778458114,885.32940055859797,135187.39893929398,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,131,131,33.54,2.5,31.04,1.8788055538623227,29.161194446137678,1473.8832486437204,26.96627916388999,null,131,64.61,5,59.61,4.5812511644670773,55.028748835532923,3380.9096245147748,51.94666955214467,null,131,124.91,10,114.91,10.839695081162482,104.07030491883751,7547.4791641370311,100.42808379133866,null,null,null,null,null,131,131,0,30,30,0,0,60000,24.120106586663677,null,131,66.599999999999994,5.5,61.1,6.9050486755441227,54.194951324455879,4549.1708323716257,53.546636622393358,131,76.53,6.5,70.03,9.2922630228902818,60.737736977109719,5808.0599616904374,61.530391902579041,131,80.33,7,73.33,11.248834614476811,62.081165385523185,6687.219603300563,64.585605403556443,0,0,0,0,0,0,0,0,131,650.65651834317919,53.5,597.15651834317919,77.101219672178047,520.05529867100108,45740.676504635827,0,597.15651834317919,1127.1765183431792]
[null,132,1127.1765183431792,120,1007.1765183431792,120.4421737438131,886.73434459936607,134300.66459469462,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,132,132,33.54,2.5,31.04,1.8423540608046505,29.197645939195347,1444.6856027045251,26.921410146978353,null,132,64.61,5,59.61,4.5078794993530336,55.102120500646969,3325.807504014128,51.860235825768378,null,132,124.91,10,114.91,10.692262149194129,104.21773785080586,7443.2614262862253,100.26098215441461,null,null,null,null,null,132,132,0,30,30,0,0,60000,24.079973297833948,null,132,66.599999999999994,5.5,61.1,6.8237562485574381,54.276243751442564,4494.8945886201827,53.457540721191357,132,76.53,6.5,70.03,9.1960949393431921,60.833905060656811,5747.2260566297809,61.428011882774399,132,80.33,7,73.33,11.145366005500939,62.184633994499059,6625.0349693060643,64.478141833833362,0,0,0,0,0,0,0,0,132,650.65651834317919,53.5,597.15651834317919,76.234460841059715,520.92205750211951,45219.75444713371,0,597.15651834317919,1127.1765183431792]
[null,133,1127.1765183431792,120,1007.1765183431792,119.03498619596536,888.14153214721387,133412.52306254741,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,133,133,33.54,2.5,31.04,1.8058570033806562,29.234142996619344,1415.4514597079058,26.876615787332803,null,133,64.61,5,59.61,4.4344100053521709,55.175589994647829,3270.6319140194801,51.773945915908541,null,133,124.91,10,114.91,10.544620353905486,104.36537964609451,7338.8960466401304,100.09415855681992,null,null,null,null,null,133,133,0,30,30,0,0,60000,24.03990678652308,null,133,66.599999999999994,5.5,61.1,6.7423418829302735,54.357658117069725,4440.5369305031127,53.368593066081232,133,76.53,6.5,70.03,9.09977458966382,60.930225410336178,5686.2958312194451,61.325802212420378,133,80.33,7,73.33,11.04172494884344,62.28827505115656,6562.7466942549081,64.370857072046633,0,0,0,0,0,0,0,0,133,650.65651834317919,53.5,597.15651834317919,75.366257411889521,521.79026093128971,44697.964186202422,0,597.15651834317919,1127.1765183431792]
[null,134,1127.1765183431792,120,1007.1765183431792,117.62555153868203,889.55096680449719,132522.97209574288,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,134,134,33.54,2.5,31.04,1.7693143246348821,29.270685675365115,1386.1807740325407,26.831895960731583,null,134,64.61,5,59.61,4.3608425520259733,55.249157447974028,3215.382756571506,51.687799583269758,null,134,124.91,10,114.91,10.396769399406852,104.51323060059315,7234.3828160395369,99.927612535926713,null,null,null,null,null,134,134,0,30,30,0,0,60000,23.999906941620381,null,134,66.599999999999994,5.5,61.1,6.660805395754668,54.43919460424533,4386.0977358988675,53.279793410397239,134,76.53,6.5,70.03,9.00330173276412,61.026698267235879,5625.2691329522095,61.223762608073585,134,80.33,7,73.33,10.937911157091513,62.392088842908485,6500.3546054119997,64.263750820678837,0,0,0,0,0,0,0,0,134,650.65651834317919,53.5,597.15651834317919,74.496606977004035,522.65991136617515,44175.30427483625,0,597.15651834317919,1127.1765183431792]
[null,135,1127.1765183431792,120,1007.1765183431792,116.21386616379509,890.96265217938412,131632.00944356353,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,135,135,33.54,2.5,31.04,1.7327259675406756,29.307274032459322,1356.8735000000813,26.787250543159647,null,135,64.61,5,59.61,4.2871770087620078,55.322822991237992,3160.0599335802681,51.601796588954826,null,135,124.91,10,114.91,10.248708989389344,104.66129101061065,7129.7215250289264,99.761343629876919,null,null,null,null,null,135,135,0,30,30,0,0,60000,23.959973652200045,null,135,66.599999999999994,5.5,61.1,6.5791466038483009,54.520853396151701,4331.5768825027162,53.19114150788409,135,76.53,6.5,70.03,8.9066761271743307,61.123323872825672,5564.145809079384,61.121892786762317,135,80.33,7,73.33,10.833924342353333,62.496075657646664,6437.8585297543532,64.15682278270765,0,0,0,0,0,0,0,0,135,650.65651834317919,53.5,597.15651834317919,73.625507124727093,523.53101121845214,43651.773263617797,0,597.15651834317919,1127.1765183431792]
[null,136,1127.1765183431792,120,1007.1765183431792,114.7999264573148,892.3765918858644,130739.63285167766,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,136,136,33.54,2.5,31.04,1.6960918750001017,29.343908124999899,1327.5295918750815,26.742679410808297,null,136,64.61,5,59.61,4.2134132447736912,55.396586755226309,3104.6633468250416,51.515936694464045,null,136,124.91,10,114.91,10.100438827124313,104.80956117287569,7024.9119638560505,99.595351377580926,null,null,null,null,null,136,136,0,30,30,0,0,60000,23.920106807520838,null,136,66.599999999999994,5.5,61.1,6.4973653237540736,54.602634676245927,4276.9742478264707,53.102637112696257,136,76.53,6.5,70.03,8.809897531042358,61.220102468957641,5502.9257066104265,61.020192465985659,136,80.33,7,73.33,10.729764216257257,62.60023578374274,6375.2582939706108,64.050072661604958,0,0,0,0,0,0,0,0,136,650.65651834317919,53.5,597.15651834317919,72.752955439362992,524.40356290381624,43127.369700713978,0,597.15651834317919,1127.1765183431792]
[null,137,1127.1765183431792,120,1007.1765183431792,113.38372879942051,893.79278954375877,129845.84006213391,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,137,137,33.54,2.5,31.04,1.6594119898438517,29.380588010156146,1298.1490038649254,26.698182440074838,null,137,64.61,5,59.61,4.1395511291000551,55.470448870899943,3049.1928979541417,51.430219661694551,null,137,124.91,10,114.91,9.951958615462738,104.95804138453725,6919.9539224715136,99.429635318716393,null,null,null,null,null,137,137,0,30,30,0,0,60000,23.880306297025793,null,137,66.599999999999994,5.5,61.1,6.4154613717397053,54.684538628260299,4222.2897091982104,53.014279979397259,137,76.53,6.5,70.03,8.7129657021331752,61.317034297866826,5441.60867231256,60.9186613637128,137,80.33,7,73.33,10.625430489951018,62.704569510048984,6312.5537244605621,63.943500161336068,0,0,0,0,0,0,0,0,137,650.65651834317919,53.5,597.15651834317919,71.878949501189965,525.27756884198925,42602.092131871992,0,597.15651834317919,1127.1765183431792]
[null,138,1127.1765183431792,120,1007.1765183431792,111.96526956445112,895.21124877872808,128950.62881335517,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,138,138,33.54,2.5,31.04,1.6226862548311567,29.417313745168844,1268.7316901197564,26.653759507562231,null,138,64.61,5,59.61,4.0655905306055224,55.544409469394481,2993.6484884847473,51.34464525293965,null,138,124.91,10,114.91,9.8032680568346446,105.10673194316536,6814.8471905283486,99.264194993726846,null,null,null,null,null,138,138,0,30,30,0,0,60000,23.840572010341887,null,138,66.599999999999994,5.5,61.1,6.3334345637973151,54.766565436202683,4167.5231437620077,52.92606986295899,138,76.53,6.5,70.03,8.615880397828219,61.41411960217178,5380.1945527103881,60.817299198382159,138,80.33,7,73.33,10.520922874100938,62.809077125899059,6249.7446473346627,63.837104986358796,0,0,0,0,0,0,0,0,138,650.65651834317919,53.5,597.15651834317919,71.003486886453331,526.1530314567259,42075.939100415264,0,597.15651834317919,1127.1765183431792]
[null,139,1127.1765183431792,120,1007.1765183431792,110.54454512089552,896.6319732222837,128053.9968401329,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,139,139,33.54,2.5,31.04,1.5859146126496955,29.454085387350304,1239.2776047324062,26.609410490078762,null,139,64.61,5,59.61,3.9915313179796628,55.618468682020335,2938.0300198027271,51.259213230888165,null,139,124.91,10,114.91,9.6543668532484954,105.25563314675151,6709.5915573815973,99.099029943820469,null,null,null,null,null,139,139,0,30,30,0,0,60000,23.800903837279755,null,139,66.599999999999994,5.5,61.1,6.2512847156430107,54.848715284356992,4112.6744284776505,52.838006518761048,139,76.53,6.5,70.03,8.5186413751247816,61.511358624875221,5318.6831940855127,60.716105688900655,139,80.33,7,73.33,10.416241078891105,62.913758921108894,6186.830888413554,63.730886841622748,0,0,0,0,0,0,0,0,139,650.65651834317919,53.5,597.15651834317919,70.126565167358777,527.02995317582042,41548.909147239443,0,597.15651834317919,1127.1765183431792]
[null,140,1127.1765183431792,120,1007.1765183431792,109.12155183138327,898.0549665117959,127155.94187362109,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,140,140,33.54,2.5,31.04,1.5490970059155078,29.490902994084493,1209.7867017383217,26.5651352646377,null,140,64.61,5,59.61,3.91737335973697,55.692626640263029,2882.3373931624642,51.173923358623789,null,140,124.91,10,114.91,9.5052547062905965,105.4047452937094,6604.186812087888,98.93413971096885,null,null,null,null,null,140,140,0,30,30,0,0,60000,23.761301667833365,null,140,66.599999999999994,5.5,61.1,6.1690116427164758,54.930988357283525,4057.7434401203668,52.750089702590067,140,76.53,6.5,70.03,8.4212483906353945,61.608751609364603,5257.0744424761479,60.615080554642915,140,80.33,7,73.33,10.31138481402259,63.01861518597741,6123.812273227577,63.62484543256847,0,0,0,0,0,0,0,0,140,650.65651834317919,53.5,597.15651834317919,69.248181912065732,527.90833643111341,41021.000810808328,0,597.15651834317919,1127.1765183431792]
[null,141,1127.1765183431792,120,1007.1765183431792,107.69628605267499,899.48023229050409,126256.46164133061,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,141,141,33.54,2.5,31.04,1.512233377172902,29.527766622827098,1180.2589351154945,26.520933708456937,null,141,64.61,5,59.61,3.8431165242166188,55.766883475783381,2826.5705096866809,51.088775399624417,null,141,124.91,10,114.91,9.3559313171245098,105.55406868287548,6498.6327434050127,98.769523837905666,null,null,null,null,null,141,141,0,30,30,0,0,60000,23.72176539217973,null,141,66.599999999999994,5.5,61.1,6.0866151601805498,55.013384839819452,4002.7300552805473,52.662319170639002,141,76.53,6.5,70.03,8.3237012005872337,61.706298799412764,5195.3681436767347,60.514223515450496,141,80.33,7,73.33,10.206353788712628,63.123646211287372,6060.6886270162895,63.518980465126589,0,0,0,0,0,0,0,0,141,650.65651834317919,53.5,597.15651834317919,68.368334684680548,528.78818365849861,40492.212627149827,0,597.15651834317919,1127.1765183431792]
[null,142,1127.1765183431792,120,1007.1765183431792,106.26874413565288,900.90777420752624,125355.55386712305,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,142,142,33.54,2.5,31.04,1.4753236688943681,29.56467633110563,1150.6942587843889,26.476805698958668,null,142,64.61,5,59.61,3.7687606795822415,55.841239320417756,2770.7292703662633,51.003769117761465,null,142,124.91,10,114.91,9.2063963864904341,105.70360361350956,6392.9291397915031,98.605181868125428,null,null,null,null,null,142,142,0,30,30,0,0,60000,23.682294900678592,null,142,66.599999999999994,5.5,61.1,6.0040950829208199,55.095904917079181,3947.6341503634681,52.574694679506472,142,76.53,6.5,70.03,8.2259995608214975,61.804000439178502,5133.564143237556,60.413534291631095,142,80.33,7,73.33,10.101147711693816,63.228852288306186,5997.4597747279831,63.413291645717045,0,0,0,0,0,0,0,0,142,650.65651834317919,53.5,597.15651834317919,67.487021045249705,529.66949729792952,39962.543129851896,0,597.15651834317919,1127.1765183431792]
[null,143,1127.1765183431792,120,1007.1765183431792,104.83892242531127,902.33759591786793,124453.21627120518,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,143,143,33.54,2.5,31.04,1.438367823480486,29.601632176519512,1121.0926266078693,26.432751113769054,null,143,64.61,5,59.61,3.6943056938216845,55.915694306178317,2714.8135760600849,50.918904277299298,null,143,124.91,10,114.91,9.0566496147046305,105.85335038529537,6287.0757894062081,98.4411133458823,null,null,null,null,null,143,143,0,30,30,0,0,60000,23.642890083872143,null,143,66.599999999999994,5.5,61.1,5.9214512255452014,55.178548774454796,3892.4556015890134,52.487215986196148,143,76.53,6.5,70.03,8.1281432267927958,61.901856773207207,5071.6622864643487,60.31301260395783,143,80.33,7,73.33,9.9957662912133056,63.334233708786691,5934.1255410191961,63.307778681248301,0,0,0,0,0,0,0,0,143,650.65651834317919,53.5,597.15651834317919,66.604238549753163,530.55227979342601,39431.990850058472,0,597.15651834317919,1127.1765183431792]
[null,144,1127.1765183431792,120,1007.1765183431792,103.40681726074693,903.76970108243222,123549.44657012276,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,144,144,33.54,2.5,31.04,1.4013657832598365,29.638634216740162,1091.4539923911291,26.388769830717852,null,144,64.61,5,59.61,3.6197514347467799,55.990248565253218,2658.8233274948316,50.834180642894466,null,144,124.91,10,114.91,8.9066907016587944,106.00330929834121,6181.0724801078668,98.277317816188642,null,null,null,null,null,144,144,0,30,30,0,0,60000,23.603550832484665,null,144,66.599999999999994,5.5,61.1,5.8386834023835199,55.261316597616485,3837.1942849913971,52.399882848115951,144,76.53,6.5,70.03,8.0301319535685511,61.999868046431452,5009.6624184179173,60.21265817366838,144,80.33,7,73.33,9.8902092350319943,63.439790764968002,5870.685750254228,63.202441279116435,0,0,0,0,0,0,0,0,144,650.65651834317919,53.5,597.15651834317919,65.719984750097453,531.43653359308178,38900.554316465386,0,597.15651834317919,1127.1765183431792]
[null,145,1127.1765183431792,120,1007.1765183431792,101.97242497514966,905.20409336802959,122644.24247675472,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,145,145,33.54,2.5,31.04,1.3643174904889113,29.675682509511088,1061.778309881618,26.344861727838122,null,145,64.61,5,59.61,3.545097769993109,56.064902230006894,2602.7584252648248,50.749597979595144,null,145,124.91,10,114.91,8.7565193468194789,106.15348065318052,6074.9189994546859,98.113794824813951,null,null,null,null,null,145,145,0,30,30,0,0,60000,23.564277037422293,null,145,66.599999999999994,5.5,61.1,5.7557914274870958,55.344208572512905,3781.8500764188843,52.312695023077481,145,76.53,6.5,70.03,7.9319654958283685,62.098034504171636,4947.5643839137456,60.112470722464266,145,80.33,7,73.33,9.7844762504237135,63.545523749576283,5807.1402265046518,63.097279147204425,0,0,0,0,0,0,0,0,145,650.65651834317919,53.5,597.15651834317919,64.834257194108986,532.32226114907019,38368.232055316315,0,597.15651834317919,1127.1765183431792]
[null,146,1127.1765183431792,120,1007.1765183431792,100.53574189579263,906.64077644738654,121737.60170030734,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,146,146,33.54,2.5,31.04,1.3272228873520227,29.712777112647977,1032.0655327689701,26.301026683365844,null,146,64.61,5,59.61,3.4703445670197666,56.139655432980234,2546.6187698318445,50.665156052840402,null,146,124.91,10,114.91,8.6061352492274725,106.30386475077252,5968.6151347039131,97.950543918283472,null,null,null,null,null,146,146,0,30,30,0,0,60000,23.525068589772669,null,146,66.599999999999994,5.5,61.1,5.6727751146283261,55.427224885371672,3726.4228515335126,52.225652269295317,146,76.53,6.5,70.03,7.8336436078634302,62.196356392136572,4885.3680275216093,60.012449972510076,146,80.33,7,73.33,9.6785670441744198,63.651432955825577,5743.4887935488259,62.992291993881281,0,0,0,0,0,0,0,0,146,650.65651834317919,53.5,597.15651834317919,63.947053425527194,533.20946491765199,37835.022590398665,0,597.15651834317919,1127.1765183431792]
[null,147,1127.1765183431792,120,1007.1765183431792,99.096764344022858,908.07975399915631,120829.52194630817,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,147,147,33.54,2.5,31.04,1.2900819159612127,29.749918084038786,1002.3156146849313,26.257264575739608,null,147,64.61,5,59.61,3.3954916931091259,56.21450830689087,2490.4042615249537,50.580854628459633,null,147,124.91,10,114.91,8.45553810749721,106.45446189250279,5862.1606728114102,97.787564643876991,null,null,null,null,null,147,147,0,30,30,0,0,60000,23.485925380804659,null,147,66.599999999999994,5.5,61.1,5.5896342773002692,55.510365722699731,3670.912485810813,52.138754345386339,147,76.53,6.5,70.03,7.7351660435758811,62.294833956424121,4823.0731935651847,59.912595646432685,147,80.33,7,73.33,9.5724813225813765,63.757518677418624,5679.7312748714075,62.887479528001272,0,0,0,0,0,0,0,0,147,650.65651834317919,53.5,597.15651834317919,63.058370983997776,534.09814735918144,37300.924443039483,0,597.15651834317919,1127.1765183431792]
[null,148,1127.1765183431792,120,1007.1765183431792,97.655488635251515,909.52102970792771,119920.00091660026,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,148,148,33.54,2.5,31.04,1.2528945183561642,29.787105481643835,972.52850920328751,26.213575283600274,null,148,64.61,5,59.61,3.3205390153666046,56.289460984633394,2434.1148005403202,50.496693472671851,null,148,124.91,10,114.91,8.3047276198161644,106.60527238018383,5755.5554004312262,97.624856549627623,null,null,null,null,null,148,148,0,30,30,0,0,60000,23.446847301968045,null,148,66.599999999999994,5.5,61.1,5.5063687287162191,55.593631271283783,3615.3188545395292,52.052001010369061,148,76.53,6.5,70.03,7.6365325564782092,62.393467443521793,4760.6797261216625,59.812907467320485,148,80.33,7,73.33,9.4662187914523468,63.86378120854765,5615.8674936628595,62.782841458903107,0,0,0,0,0,0,0,0,148,650.65651834317919,53.5,597.15651834317919,62.168207405065807,534.98831093811339,36765.936132101371,0,597.15651834317919,1127.1765183431792]
[null,149,1127.1765183431792,120,1007.1765183431792,96.211911078944411,910.96460726423481,119009.03630933602,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,149,149,33.54,2.5,31.04,1.2156606365041094,29.824339363495891,942.70416983979158,26.169958685790618,null,149,64.61,5,59.61,3.2454864007204272,56.364513599279576,2377.7502869410405,50.412672352085032,null,149,124.91,10,114.91,8.1537034839442377,106.75629651605576,5648.7991039151702,97.462419184320396,null,null,null,null,null,149,149,0,30,30,0,0,60000,23.40783424489322,null,149,66.599999999999994,5.5,61.1,5.4229782818092929,55.677021718190709,3559.6418328213385,51.965392023662943,149,76.53,6.5,70.03,7.5377428996926321,62.49225710030737,4698.1874690213554,59.713385158722602,149,80.33,7,73.33,9.3597791561047661,63.970220843895234,5551.8972728189647,62.678377496409077,0,0,0,0,0,0,0,0,149,650.65651834317919,53.5,597.15651834317919,61.276560220168953,535.87995812301028,36230.056173978359,0,597.15651834317919,1127.1765183431792]
[null,150,1127.1765183431792,120,1007.1765183431792,94.7660279786123,912.41049036456684,118096.62581897143,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,150,150,33.54,2.5,31.04,1.1783802122997395,29.86161978770026,912.84255005209127,26.126414661355028,null,150,64.61,5,59.61,3.1703337159213874,56.439666284078612,2321.3106206569619,50.328791033695545,null,150,124.91,10,114.91,8.0024653972131592,106.90753460278684,5541.8915693123836,97.300252097491253,null,null,null,null,null,150,150,0,30,30,0,0,60000,23.368886101390903,null,150,66.599999999999994,5.5,61.1,5.3394627492320081,55.760537250767996,3503.8812955705707,51.8789271450878,150,76.53,6.5,70.03,7.4387968259504795,62.591203174049525,4635.5962658473054,59.614028444648199,150,80.33,7,73.33,9.2531621213649409,64.076837878635061,5487.8204349403295,62.574087350824371,0,0,0,0,0,0,0,0,150,650.65651834317919,53.5,597.15651834317919,60.383426956630593,536.77309138654857,35693.283082591814,0,597.15651834317919,1127.1765183431792]
[null,151,1127.1765183431792,120,1007.1765183431792,93.317835631801273,913.85868271137792,117182.76713626008,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,151,151,33.54,2.5,31.04,1.141053187565114,29.898946812434886,882.94360323965634,26.082943089539128,null,151,64.61,5,59.61,3.0950808275426156,56.514919172457383,2264.7957014845047,50.245049284887394,null,151,124.91,10,114.91,7.8510130565258764,107.05898694347412,5434.8325823689092,97.138354839425546,null,null,null,null,null,151,151,0,30,30,0,0,60000,23.330002763451816,null,151,66.599999999999994,5.5,61.1,5.2558219433558557,55.844178056644147,3448.0371175139267,51.792606134863028,151,76.53,6.5,70.03,7.3396940875915666,62.690305912408434,4572.9059599348966,59.514837049565585,151,80.33,7,73.33,9.1463673915672157,64.183632608432788,5423.6368023318964,62.469970732936147,0,0,0,0,0,0,0,0,151,650.65651834317919,53.5,597.15651834317919,59.488805137653024,537.66771320552618,35155.615369386287,0,597.15651834317919,1127.1765183431792]
[null,152,1127.1765183431792,120,1007.1765183431792,91.867330330082979,915.30918801309622,116267.45794824699,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,152,152,33.54,2.5,31.04,1.1036795040495704,29.936320495950429,853.0072827437059,26.039543849789474,null,152,64.61,5,59.61,3.0197276019793393,56.590272398020659,2208.2054290864839,50.161446873431657,null,152,124.91,10,114.91,7.6993461583559553,107.21065384164405,5327.6219285272655,96.976726961156928,null,null,null,null,null,152,152,0,30,30,0,0,60000,23.291184123246399,null,152,66.599999999999994,5.5,61.1,5.1720556762708894,55.927944323729115,3392.1091731901975,51.706428753607,152,76.53,6.5,70.03,7.2404344365635858,62.789565563436412,4510.11639437146,59.415810698401565,152,80.33,7,73.33,9.0393946705531611,64.290605329446834,5359.34619700245,62.366027354012772,0,0,0,0,0,0,0,0,152,650.65651834317919,53.5,597.15651834317919,58.59269228231048,538.56382606086868,34617.051543325419,0,597.15651834317919,1127.1765183431792]
[null,153,1127.1765183431792,120,1007.1765183431792,90.414508359045129,916.76200998413412,115350.69593826283,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,153,153,33.54,2.5,31.04,1.0662591034296323,29.973740896570366,823.03354184713555,25.996216821753219,null,153,64.61,5,59.61,2.9442739054486453,56.665726094551353,2151.5397029919327,50.077983567485859,null,153,124.91,10,114.91,7.5474643987469605,107.36253560125303,5220.2593929260129,96.815368014466159,null,null,null,null,null,153,153,0,30,30,0,0,60000,23.252430073124525,null,153,66.599999999999994,5.5,61.1,5.0881637597852958,56.011836240214706,3336.0973369499829,51.620394762336446,153,76.53,6.5,70.03,7.1410176244214787,62.888982375578522,4447.2274119958811,59.31694911654067,153,80.33,7,73.33,8.9322436616707499,64.397756338329245,5294.9484406641204,62.262256925803108,0,0,0,0,0,0,0,0,153,650.65651834317919,53.5,597.15651834317919,57.695085905542363,539.46143243763686,34077.590110887781,0,597.15651834317919,1127.1765183431792]
[null,154,1127.1765183431792,120,1007.1765183431792,88.95936599828164,918.21715234489761,114432.47878591795,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,154,154,33.54,2.5,31.04,1.0287919273089194,30.01120807269108,793.02233377444452,25.952961885277759,null,154,64.61,5,59.61,2.8687196039892435,56.741280396010758,2094.7984225959221,49.994659135593203,null,154,124.91,10,114.91,7.3953674733118513,107.51463252668815,5112.7447603993251,96.654277551879687,null,null,null,null,null,154,154,0,30,30,0,0,60000,23.213740505615167,null,154,66.599999999999994,5.5,61.1,5.0041460054249738,56.09585399457503,3280.0014829554079,51.534503922465667,154,76.53,6.5,70.03,7.041443402326812,62.988556597673188,4384.2388553982082,59.218252029824292,154,80.33,7,73.33,8.824914067773534,64.505085932226464,5230.443354731894,62.158659160535549,0,0,0,0,0,0,0,0,154,650.65651834317919,53.5,597.15651834317919,56.795983518146301,540.36053482503291,33537.229576062746,0,597.15651834317919,1127.1765183431792]
[null,155,1127.1765183431792,120,1007.1765183431792,87.50189952138301,919.67461882179623,113512.80416709615,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,155,155,33.54,2.5,31.04,0.99127791721805558,30.048722082781943,762.97361169166254,25.909778920410403,null,155,64.61,5,59.61,2.7930645634612294,56.81693543653877,2037.9814871593833,49.911473346682051,null,155,124.91,10,114.91,7.2430550772323778,107.66694492276761,5005.0778154765576,96.49345512666855,null,null,null,null,null,155,155,0,30,30,0,0,60000,23.175115313426119,null,155,66.599999999999994,5.5,61.1,4.9200022244331114,56.179997775566889,3223.8214851798411,51.448755995805982,155,76.53,6.5,70.03,6.9417115210471634,63.08828847895284,4321.1505669192557,59.119719164550034,155,80.33,7,73.33,8.7174055912198245,64.612594408780168,5165.8307603231142,62.05523377091734,0,0,0,0,0,0,0,0,155,650.65651834317919,53.5,597.15651834317919,55.895382626771244,541.26113571640792,32995.96844034634,0,597.15651834317919,1127.1765183431792]
[null,156,1127.1765183431792,120,1007.1765183431792,86.042105195926553,921.13441314725264,112591.6697539489,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,156,156,33.54,2.5,31.04,0.95371701461457814,30.08628298538542,732.88732870627712,25.866667807398073,null,156,64.61,5,59.61,2.7173086495458443,56.892691350454157,1981.088795808929,49.828425970065283,null,156,124.91,10,114.91,7.0905269052584572,107.81947309474154,4897.258342381816,96.332900292847143,null,null,null,null,null,156,156,0,30,30,0,0,60000,23.136554389443717,null,156,66.599999999999994,5.5,61.1,4.8357322277697614,56.264267772230241,3167.557217407611,51.363150744565047,156,76.53,6.5,70.03,6.8418217309554876,63.188178269044514,4257.9623886502113,59.02135024747092,156,80.33,7,73.33,8.6097179338718579,64.720282066128135,5101.1104782569864,61.95198047013379,0,0,0,0,0,0,0,0,156,650.65651834317919,53.5,597.15651834317919,54.993280733910574,542.16323760926866,32453.805202737072,0,597.15651834317919,1127.1765183431792]
[null,157,1127.1765183431792,120,1007.1765183431792,84.57997928346667,922.59653905971254,111669.07321488921,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,157,157,33.54,2.5,31.04,0.91610916088284633,30.123890839117152,702.76343786715995,25.823628426686923,null,157,64.61,5,59.61,2.6414517277452387,56.968548272254758,1924.1202475366742,49.74551677543954,null,157,124.91,10,114.91,6.9377826517075727,107.97221734829242,4789.2861250335236,96.172612605171835,null,null,null,null,null,157,157,0,30,30,0,0,60000,23.098057626732491,null,157,66.599999999999994,5.5,61.1,4.7513358261114158,56.348664173888587,3111.2085532337223,51.277687931346122,157,76.53,6.5,70.03,6.7417737820295009,63.288226217970504,4194.6741624322412,58.923145005794581,157,80.33,7,73.33,8.5018507970949777,64.828149202905024,5036.2823290540819,61.848898971847362,0,0,0,0,0,0,0,0,157,650.65651834317919,53.5,597.15651834317919,54.089675337895123,543.06684300528411,31910.738359731789,0,597.15651834317919,1127.1765183431792]
[null,158,1127.1765183431792,120,1007.1765183431792,83.115518039525085,924.06100030365405,110745.01221458554,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,158,158,33.54,2.5,31.04,0.87845429733394997,30.16154570266605,672.60189216449385,25.780660658922056,null,158,64.61,5,59.61,2.5654936633822323,57.044506336617765,1867.0757412000564,49.662745532884735,null,158,124.91,10,114.91,6.7848220104641586,108.12517798953584,4681.160947043988,96.012591619139954,null,null,null,null,null,158,158,0,30,30,0,0,60000,23.059624918534933,null,158,66.599999999999994,5.5,61.1,4.6668128298505831,56.433187170149417,3054.7753660635731,51.19236731914755,158,76.53,6.5,70.03,6.6415674238510478,63.388432576148951,4131.2857298560921,58.825103167182618,158,80.33,7,73.33,8.3938038817568028,64.936196118243203,4971.3461329358388,61.745988990197041,0,0,0,0,0,0,0,0,158,650.65651834317919,53.5,597.15651834317919,53.184563932886313,543.97195441029282,31366.766405321498,0,597.15651834317919,1127.1765183431792]
[null,159,1127.1765183431792,120,1007.1765183431792,81.648717713581078,925.527800629598,109819.48441395594,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,159,159,33.54,2.5,31.04,0.84075236520561736,30.199247634794382,642.4026445296995,25.737764384947138,null,159,64.61,5,59.61,2.4894343216000752,57.120565678399927,1809.9551755216564,49.580112012863289,null,159,124.91,10,114.91,6.6316446749789835,108.27835532502101,4572.882591718967,95.852836890988286,null,null,null,null,null,159,159,0,30,30,0,0,60000,23.021256158271143,null,159,66.599999999999994,5.5,61.1,4.5821630490953593,56.517836950904645,2998.2575291126686,51.107188671361932,159,76.53,6.5,70.03,6.5412024056054792,63.488797594394519,4067.7969322616977,58.727224459749692,159,80.33,7,73.33,8.285576888226398,65.044423111773597,4906.3017098240653,61.643250239797368,0,0,0,0,0,0,0,0,159,650.65651834317919,53.5,597.15651834317919,52.277944008869163,544.87857433430997,30821.887830987187,0,597.15651834317919,1127.1765183431792]
[null,160,1127.1765183431792,120,1007.1765183431792,80.179574549061641,926.99694379411744,108892.48747016184,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,160,160,33.54,2.5,31.04,0.80300330566212441,30.236996694337876,612.1656478353616,25.694939485804131,null,160,64.61,5,59.61,2.4132735673622085,57.196726432637789,1752.7584490890185,49.497615986219586,null,160,124.91,10,114.91,6.4782503382685368,108.43174966173146,4464.4508420572356,95.693347977692127,null,null,null,null,null,160,160,0,30,30,0,0,60000,22.982951239538579,null,160,66.599999999999994,5.5,61.1,4.4973862936690026,56.602613706330999,2941.6549154063378,51.022151751775638,160,76.53,6.5,70.03,6.4406784760810218,63.589321523918983,4004.2076107377789,58.629508612062914,160,80.33,7,73.33,8.1771695163734428,65.152830483626559,4841.1488793404387,61.5406824357378,0,0,0,0,0,0,0,0,160,650.65651834317919,53.5,597.15651834317919,51.369813051645309,545.78670529153385,30276.101125695652,0,597.15651834317919,1127.1765183431792]
[null,161,1127.1765183431792,120,1007.1765183431792,78.708084783331785,928.46843355984743,107964.01903660197,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,161,161,33.54,2.5,31.04,0.76520705979420189,30.274792940205796,581.89085489515583,25.652185842732901,null,161,64.61,5,59.61,2.3370112654520248,57.272988734547972,1695.4854603544707,49.415257224179271,null,161,124.91,10,114.91,6.3246386929144167,108.58536130708558,4355.8654807501498,95.534124436963822,null,null,null,null,null,161,161,0,30,30,0,0,60000,22.94471005611172,null,161,66.599999999999994,5.5,61.1,4.4124823731095058,56.687517626890497,2884.9673977794473,50.937256324568011,161,76.53,6.5,70.03,6.3399953836681497,63.690004616331848,3940.517606121447,58.531955353140994,161,80.33,7,73.33,8.068581465567398,65.261418534432607,4775.8874608060059,61.438285293581814,0,0,0,0,0,0,0,0,161,650.65651834317919,53.5,597.15651834317919,50.460168542826089,546.69634980035312,29729.404775895298,0,597.15651834317919,1127.1765183431792]
[null,162,1127.1765183431792,120,1007.1765183431792,77.234244647684591,929.94227369549458,107034.07676290648,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,162,162,33.54,2.5,31.04,0.7273635686189448,30.312636431381055,551.57821846377476,25.609503337170953,null,162,64.61,5,59.61,2.2606472804726274,57.349352719527374,1638.1361076349433,49.3330354983487,null,162,124.91,10,114.91,6.170809431062712,108.73919056893729,4247.1262901812124,95.375165827251749,null,null,null,null,null,162,162,0,30,30,0,0,60000,22.906532501941818,null,162,66.599999999999994,5.5,61.1,4.3274510966691704,56.772548903330829,2828.1948488761163,50.852502154310834,162,76.53,6.5,70.03,6.2391528763589577,63.790847123641043,3876.726758997806,58.434564412453582,162,80.33,7,73.33,7.9598124346766772,65.37018756532332,4710.5172732406827,61.336058529366213,0,0,0,0,0,0,0,0,162,650.65651834317919,53.5,597.15651834317919,49.549007959825502,547.60751038335366,29181.797265511945,0,597.15651834317919,1127.1765183431792]
[null,163,1127.1765183431792,120,1007.1765183431792,75.758050367331435,931.41846797584776,106102.65829493062,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,163,163,33.54,2.5,31.04,0.68947277307971844,30.350527226920281,521.22769123685453,25.566891850753031,null,163,64.61,5,59.61,2.1841814768465913,57.42581852315341,1580.71028911179,49.250950580714168,null,163,124.91,10,114.91,6.0167622444233855,108.89323775557661,4138.2330524256358,95.216471707738847,null,null,null,null,null,163,163,0,30,30,0,0,60000,22.868418471156556,null,163,66.599999999999994,5.5,61.1,4.2422922733141739,56.857707726685831,2771.3371411494304,50.767889005967554,163,76.53,6.5,70.03,6.1381507017465262,63.891849298253476,3812.8349096995526,58.337335519920373,163,80.33,7,73.33,7.850862122067805,65.479137877932189,4645.0381353627508,61.234001859600205,0,0,0,0,0,0,0,0,163,650.65651834317919,{"$f":"IF($S190>$CO$24,0,IF($AT$22=1,TRUNC($CP$24*$P$10*$N$10/12,2)+TRUNC($CP$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CU189*$P$10*$N$10/12,2)+TRUNC(CU189*$Q$10*$O$10/12,2),TRUNC(CU189*$P$10*$N$10/12,2)+TRUNC(CU189*$Q$10*$O$10/12,2))))","v":53.5},{"$f":"IF($S190>$F$402,0,IF($AT$22<>3,CW190,IF(CO190=$CO$24,CT190+CS190,CP190-CQ190)))","v":597.15651834317919},{"$f":"IF($S190>$CO$24,0,CU189*$CQ$24/12)","v":48.636328775853237},{"$f":"IF($S190>$CO$24,0,(IF(CO190=$CO$24,CU189,CR190-CS190)))","v":548.52018956732593},{"$f":"IF($S190>$CO$24,0,CU189-CT190)","v":28633.277075944618},{"$f":"IF($AT$22=2,CQ190*((1+($CQ$24/12))^(-CO190)),0)","v":0},{"$f":"IF($S190>$F$402,0,IF($AT$22<>2,$H$402-U190-AD190-AM190-BB190-BJ190-BR190-BZ190-CH190,$H$402-U190-AD190-AM190-BB190-BJ190-BR190-BZ190-CH190-CQ190))","v":597.15651834317919},{"$f":"U190+AD190+AM190+BB190+BJ190+BR190+BZ190+CH190+CP190","v":1127.1765183431792}]
[null,164,1127.1765183431792,120,1007.1765183431792,74.279498161392155,932.89702018178696,105169.76127474886,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,164,164,33.54,2.5,31.04,0.65153461404606816,30.388465385953932,490.83922585090062,25.524351265310841,null,164,64.61,5,59.61,2.10761371881572,57.502386281184279,1523.2079028306057,49.16900224364143,null,164,124.91,10,114.91,5.8624968242696509,109.04750317573034,4029.1855492499053,95.058041638341592,null,null,null,null,null,164,164,0,30,30,0,0,60000,22.830367858059788,null,164,66.599999999999994,5.5,61.1,4.1570057117241452,56.942994288275855,2714.3941468611547,50.683416644892723,164,76.53,6.5,70.03,6.0369886070242913,63.99301139297571,3748.8418983065767,58.24026840591052,164,80.33,7,73.33,7.7417302256045843,65.588269774395414,4579.4498655883554,61.132115001264758,0,0,0,0,0,0,0,0,164,650.65651834317919,53.5,597.15651834317919,47.722128459907701,549.43438988327148,28083.842686061347,0,597.15651834317919,1127.1765183431792]
[null,165,1127.1765183431792,120,1007.1765183431792,72.798584242885113,934.37793410029417,104235.38334064854,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,165,165,33.54,2.5,31.04,0.61354903231362579,30.426450967686375,460.41277488321424,25.481881462872717,null,165,64.61,5,59.61,2.0309438704408076,57.579056129559191,1465.6288467010465,49.087190259874966,null,165,124.91,10,114.91,5.7080128614373669,109.20198713856263,3919.9835621113425,94.899875179708744,null,null,null,null,null,165,165,0,30,30,0,0,60000,22.792380557131231,null,165,66.599999999999994,5.5,61.1,4.0715912202917321,57.028408779708272,2657.3657380814466,50.599084836831331,165,76.53,6.5,70.03,5.9356663389854134,64.094333661014588,3684.7475646455623,58.143362801241771,165,80.33,7,73.33,7.6324164426472585,65.697583557352743,4513.7522820310023,61.030397671811727,0,0,0,0,0,0,0,0,165,650.65651834317919,53.5,597.15651834317919,46.806404476768911,550.35011386641031,27533.492572194937,0,597.15651834317919,1127.1765183431792]
[null,166,1127.1765183431792,120,1007.1765183431792,71.315304818717351,935.86121352446185,103299.5221271241,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,166,166,33.54,2.5,31.04,0.57551596860401777,30.46448403139598,429.94829085181829,25.439482325663278,null,166,64.61,5,59.61,1.9541717956013953,57.655828204398603,1407.9730184966479,49.005514402537401,null,166,124.91,10,114.91,5.5533100463244018,109.3566899536756,3810.6268721576671,94.74197189322004,null,null,null,null,null,166,166,0,30,30,0,0,60000,22.754456463026187,null,166,66.599999999999994,5.5,61.1,3.9860486071221697,57.11395139287783,2600.2517866885687,50.514893347918132,166,76.53,6.5,70.03,5.83418364402214,64.195816355977854,3620.5517482895843,58.046618437179809,166,80.33,7,73.33,7.5229204700516705,65.807079529948325,4447.9452025010542,60.928849589163121,0,0,0,0,0,0,0,0,166,650.65651834317919,53.5,597.15651834317919,45.889154286991563,551.2673640561876,26982.225208138749,0,597.15651834317919,1127.1765183431792]
[null,167,1127.1765183431792,120,1007.1765183431792,69.8296560896747,937.34686225350447,102362.17526487059,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,167,167,33.54,2.5,31.04,0.53743536356477284,30.502564636435228,399.44572621538305,25.397153736103103,null,167,64.61,5,59.61,1.8772973579955305,57.732702642004469,1350.2403158546435,48.923974445128849,null,167,124.91,10,114.91,5.3983880688900285,109.51161193110997,3701.115260226557,94.584331340985059,null,null,null,null,null,167,167,0,30,30,0,0,60000,22.716595470575228,null,167,66.599999999999994,5.5,61.1,3.9003776800328525,57.199622319967148,2543.0521643686016,50.430841944676999,167,76.53,6.5,70.03,5.7325402681251747,64.297459731874824,3556.2542885577095,57.95003504543741,167,80.33,7,73.33,7.4132420041684242,65.916757995831574,4382.028444505223,60.827470471710271,0,0,0,0,0,0,0,0,167,650.65651834317919,53.5,597.15651834317919,44.970375346897917,552.18614299628132,26430.039065142468,0,597.15651834317919,1127.1765183431792]
[null,168,1127.1765183431792,120,1007.1765183431792,68.341634250411801,938.8348840927672,101423.34038077781,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,168,168,33.54,2.5,31.04,0.49930715776922879,30.540692842230769,368.90503337315226,25.354895576808417,null,168,64.61,5,59.61,1.800320421139525,57.809679578860475,1292.4306362757832,48.842570161526297,null,168,124.91,10,114.91,5.2432466186542896,109.6667533813457,3591.4485068452113,94.426953085841959,null,null,null,null,null,168,168,0,30,30,0,0,60000,22.678797474783916,null,168,66.599999999999994,5.5,61.1,3.8145782465529021,57.285421753447096,2485.7667426151543,50.346930394020291,168,76.53,6.5,70.03,5.63073595688304,64.399264043116958,3491.8550245145925,57.85361235817377,168,80.33,7,73.33,7.3033807408420381,66.026619259157954,4316.001825246065,60.726260038313065,0,0,0,0,0,0,0,0,168,650.65651834317919,53.5,597.15651834317919,44.050065108570777,553.10645323460835,25876.932611907858,0,597.15651834317919,1127.1765183431792]
[null,169,1127.1765183431792,120,1007.1765183431792,66.851235489442246,940.32528285373689,100483.01509792407,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,169,169,33.54,2.5,31.04,0.46113129171644029,30.578868708283558,338.32616466486871,25.31270773059077,null,169,64.61,5,59.61,1.7232408483677109,57.88675915163229,1234.5438771241509,48.761301325982998,null,169,124.91,10,114.91,5.0878853846973833,109.82211461530261,3481.6263922299086,94.269836691356389,null,null,null,null,null,169,169,0,30,30,0,0,60000,22.641062370832532,null,169,66.599999999999994,5.5,61.1,3.7286501139227313,57.371349886077269,2428.3953927290768,50.263158463248217,169,76.53,6.5,70.03,5.5287704554814381,64.501229544518566,3427.353794970074,57.757350107993794,169,80.33,7,73.33,7.1933363754101087,66.136663624589886,4249.8651616214747,60.625218008299242,0,0,0,0,0,0,0,0,169,650.65651834317919,53.5,597.15651834317919,43.128221019846428,554.02829732333271,25322.904314584524,0,597.15651834317919,1127.1765183431792]
[null,170,1127.1765183431792,120,1007.1765183431792,65.358455989128558,941.81806235405065,99541.197035570018,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,170,170,33.54,2.5,31.04,0.42290770583108589,30.617092294168913,307.7090723706998,25.270590080456678,null,170,64.61,5,59.61,1.646058502832201,57.963941497167795,1176.5799356269831,48.680167713127787,null,170,124.91,10,114.91,4.9323040556590376,109.97769594434097,3371.6486962855674,94.11298172182002,null,null,null,null,null,170,170,0,30,30,0,0,60000,22.603390054075739,null,170,66.599999999999994,5.5,61.1,3.6425930890936145,57.457406910906386,2370.9379858181705,50.179525920048142,170,76.53,6.5,70.03,5.4266435087026172,64.60335649129739,3362.7504384787767,57.661248027947217,170,80.33,7,73.33,7.0831086027024588,66.246891397297546,4183.6182702241767,60.52434410146347,0,0,0,0,0,0,0,0,170,650.65651834317919,53.5,597.15651834317919,42.204840524307542,554.95167781887164,24767.952636765654,0,597.15651834317919,1127.1765183431792]
[null,171,1127.1765183431792,120,1007.1765183431792,63.863291925672272,943.31322641750683,98597.883809152539,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,171,171,33.54,2.5,31.04,0.38463634046337475,30.655363659536626,277.05370871116315,25.228542509607326,null,171,64.61,5,59.61,1.5687732475026441,58.041226752497359,1118.5387088744858,48.599169097964506,null,171,124.91,10,114.91,4.7765023197378875,110.13349768026211,3261.5151986053052,93.956387742249589,null,null,null,null,null,171,171,0,30,30,0,0,60000,22.565780420042334,null,171,66.599999999999994,5.5,61.1,3.5564069787272552,57.543593021272748,2313.3943927968976,50.096032532493972,171,76.53,6.5,70.03,5.3243548609247293,64.705645139075273,3298.0447933397013,57.565305851527995,171,80.33,7,73.33,6.9726971170402949,66.357302882959701,4117.2609673412171,60.423638038066684,0,0,0,0,0,0,0,0,171,650.65651834317919,53.5,597.15651834317919,41.279921061276092,555.87659728190306,24212.076039483753,0,597.15651834317919,1127.1765183431792]
[null,172,1127.1765183431792,120,1007.1765183431792,62.365739469103943,944.81077887407514,97653.07303027845,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,172,172,33.54,2.5,31.04,0.34631713588895391,30.693682864111047,246.3600258470521,25.186564901438263,null,172,64.61,5,59.61,1.4913849451659811,58.118615054834017,1060.4200938196518,48.518305255871383,null,172,124.91,10,114.91,4.6204798646908491,110.28952013530915,3151.2256784699962,93.800054318385605,null,null,null,null,null,172,172,0,30,30,0,0,60000,22.528233364434939,null,172,66.599999999999994,5.5,61.1,3.4700915891953463,57.629908410804653,2255.764484386093,50.012678069045563,172,76.53,6.5,70.03,5.221904256121193,64.808095743878809,3233.2366975958225,57.46952331267353,172,80.33,7,73.33,6.8621016122353629,66.467898387764635,4050.7930689534523,60.323099538835287,0,0,0,0,0,0,0,0,172,650.65651834317919,53.5,597.15651834317919,40.353460065806253,556.80305827737288,23655.272981206381,0,597.15651834317919,1127.1765183431792]
[null,173,1127.1765183431792,120,1007.1765183431792,60.865794783273088,946.31072355990614,96706.762306718534,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,173,173,33.54,2.5,31.04,0.30795003230881512,30.732049967691182,215.62797587936092,25.144657139539028,null,173,64.61,5,59.61,1.4138934584262024,58.196106541573798,1002.223987278078,48.437575962600377,null,173,124.91,10,114.91,4.4642363778324947,110.4457636221675,3040.7799148478289,93.643981016691114,null,null,null,null,null,173,173,0,30,30,0,0,60000,22.490748783129721,null,173,66.599999999999994,5.5,61.1,3.3836467265791392,57.716353273420864,2198.0481311126723,49.929462298547975,173,76.53,6.5,70.03,5.1192914378600518,64.910708562139945,3168.3259890336826,57.373900145763919,173,80.33,7,73.33,6.7513217815890876,66.578678218410914,3984.2143907350414,60.22272832496035,0,0,0,0,0,0,0,0,173,650.65651834317919,53.5,597.15651834317919,39.4254549686773,557.7310633745019,23097.541917831877,0,597.15651834317919,1127.1765183431792]
[null,174,1127.1765183431792,120,1007.1765183431792,59.363454025838266,947.81306431734083,95758.949242401199,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,174,174,33.54,2.5,31.04,0.26953496984920117,30.770465030150799,184.85751084921012,25.10281910769287,null,174,64.61,5,59.61,1.3362986497041041,58.273701350295894,943.95028592778203,48.356980994276576,null,174,124.91,10,114.91,4.3077715460344246,110.60222845396557,2930.1776863938635,93.48816740435052,null,null,null,null,null,174,174,0,30,30,0,0,60000,22.453326572176092,null,174,66.599999999999994,5.5,61.1,3.2970721966690082,57.802927803330995,2140.2452033093414,49.846384990230924,174,76.53,6.5,70.03,5.0165161493033308,65.013483850696673,3103.3125051829861,57.278436085621216,174,80.33,7,73.33,6.640357317891735,66.689642682108257,3917.5247480529333,60.122524118096848,0,0,0,0,0,0,0,0,174,650.65651834317919,53.5,597.15651834317919,38.495903196386465,558.66061514679268,22538.881302685084,0,597.15651834317919,1127.1765183431792]
[null,175,1127.1765183431792,120,1007.1765183431792,57.85871334825697,949.3178049949222,94809.631437406279,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,175,175,33.54,2.5,31.04,0.23107188856151262,30.808928111438487,154.04858273777162,25.061050689876406,null,175,64.61,5,59.61,1.2586003812370428,58.351399618762954,885.59888630901912,48.276520127397575,null,175,124.91,10,114.91,4.1510850557246401,110.75891494427536,2819.4187714495883,93.332613049268389,null,null,null,null,null,175,175,0,30,30,0,0,60000,22.415966627796429,null,175,66.599999999999994,5.5,61.1,3.2103678049640116,57.889632195035986,2082.3555711143053,49.763445913708068,175,76.53,6.5,70.03,4.9135781332063946,65.116421866793601,3038.1960833161925,57.183130867508687,175,80.33,7,73.33,6.5292079134215557,66.80079208657844,3850.7239559663549,60.022486640362899,0,0,0,0,0,0,0,0,175,650.65651834317919,53.5,597.15651834317919,37.564802171141807,559.59171617203742,21979.289586513045,0,597.15651834317919,1127.1765183431792]
[null,176,1127.1765183431792,120,1007.1765183431792,56.351568895775586,950.82494944740347,93858.806487958878,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,176,176,33.54,2.5,31.04,0.19256072842221453,30.847439271577784,123.20114346619384,25.019351770259306,null,176,64.61,5,59.61,1.1807985150786922,58.429201484921307,827.16968482409777,48.196193138832847,null,176,124.91,10,114.91,3.9941765928869173,110.91582340711308,2708.5029480424751,93.177317520068272,null,null,null,null,null,176,176,0,30,30,0,0,60000,22.378668846385782,null,176,66.599999999999994,5.5,61.1,3.1235333566714574,57.976466643328543,2024.3791044709767,49.680644838976434,176,76.53,6.5,70.03,4.8104771319173052,65.219522868082692,2972.9765604481099,57.087984227130136,176,80.33,7,73.33,6.4178732599439252,66.912126740056067,3783.8118292262989,59.922615614338994,0,0,0,0,0,0,0,0,176,650.65651834317919,53.5,597.15651834317919,36.632149310855077,560.5243690323241,21418.765217480723,0,597.15651834317919,1127.1765183431792]
[null,177,1127.1765183431792,120,1007.1765183431792,54.842016807419384,952.33450153575973,92906.471986423116,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,177,177,33.54,2.5,31.04,0.1540014293327423,30.885998570667258,92.315144895526586,24.977722233203966,null,177,64.61,5,59.61,1.102892913098797,58.5071070869012,768.66257773719656,48.115999805823144,null,177,124.91,10,114.91,3.837045843060173,111.07295415693983,2597.4299938855352,93.022280386091452,null,null,null,null,null,177,177,0,30,30,0,0,60000,22.341433124511596,null,177,66.599999999999994,5.5,61.1,3.0365686567064647,58.063431343293537,1966.3156731276831,49.597981536415745,177,76.53,6.5,70.03,4.7072128873761736,65.322787112623828,2907.6537733354862,56.992995900629083,177,80.33,7,73.33,6.3063530487104984,67.023646951289493,3716.7881822750096,59.82291076306722,0,0,0,0,0,0,0,0,177,650.65651834317919,53.5,597.15651834317919,35.697942029134538,561.45857631404465,20857.306641166677,0,597.15651834317919,1127.1765183431792]
[null,178,1127.1765183431792,120,1007.1765183431792,53.330053215982375,953.84646512719678,91952.625521295922,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,178,178,33.54,2.5,31.04,0.11539393111940822,30.924606068880593,61.390538826645994,24.936161963265189,null,178,64.61,5,59.61,1.0248834369829287,58.585116563017074,710.07746117417946,48.035939905979845,null,178,124.91,10,114.91,3.6796924913378422,111.23030750866215,2486.1996863768732,92.867501217395784,null,null,null,null,null,178,178,0,30,30,0,0,60000,22.304259358913406,null,178,66.599999999999994,5.5,61.1,2.9494735096915243,58.150526490308479,1908.1651466373746,49.515455776787761,178,76.53,6.5,70.03,4.6037851411145203,65.426214858885487,2842.2275584766007,56.898165624588103,178,80.33,7,73.33,6.1946469704583498,67.135353029541648,3649.6528292454677,59.723371810050466,0,0,0,0,0,0,0,0,178,650.65651834317919,53.5,597.15651834317919,34.762177735277795,562.39434060790143,20294.912300558775,0,597.15651834317919,1127.1765183431792]
[null,179,1127.1765183431792,120,1007.1765183431792,51.815674248017203,955.36084409516195,90997.264677200757,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,179,179,33.54,2.5,31.04,7.6738173533307488E-2,30.963261826466692,30.427277000179302,24.894670845189868,null,179,64.61,5,59.61,0.94676994823223926,58.663230051767762,651.41423112241171,47.956013217284358,null,179,124.91,10,114.91,3.5221162223672375,111.38788377763277,2374.8118025992403,92.712979584754521,null,null,null,null,null,179,179,0,30,30,0,0,60000,22.267147446502566,null,179,66.599999999999994,5.5,61.1,2.8622477199560614,58.237752280043942,1849.9273943573307,49.433067331235691,179,76.53,6.5,70.03,4.5001936342546172,65.529806365745387,2776.6977521108552,56.803493136028045,179,80.33,7,73.33,6.0827547154091128,67.247245284590889,3582.4055839608768,59.623998479251703,0,0,0,0,0,0,0,0,179,650.65651834317919,53.5,597.15651834317919,33.824853834264623,563.33166450891451,19731.580636049861,0,597.15651834317919,1127.1765183431792]
[null,180,1127.1765183431792,120,1007.1765183431792,50.298876023825116,956.87764231935398,90040.387034881394,-1007.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,180,180,32.965311096429531,2.5,30.465311096429527,3.8034096250224129E-2,30.427277000179302,0,24.427402422762846,null,180,64.61,5,59.61,0.8685523081632156,58.741447691836782,592.6727834305749,47.876219518087545,null,180,124.91,10,114.91,3.3643167203489242,111.54568327965107,2263.2661193195891,92.558715059655086,null,null,null,null,null,180,180,0,30,30,0,0,60000,22.230097284361964,null,180,66.599999999999994,5.5,61.1,2.7748910915359963,58.325108908464003,1791.6022854488667,49.350815971283552,180,76.53,6.5,70.03,4.3964381075088541,65.633561892491144,2711.0641902183638,56.70897817240737,180,80.33,7,73.33,5.9706759732681283,67.359324026731869,3515.0462599341449,59.524790495093214,0,0,0,0,0,0,0,0,180,651.23120724674959,53.5,597.73120724674959,32.885967726749769,564.84523951999984,19166.735396529861,0,597.73120724674959,1127.1765183431792]
[null,181,1127.1765183431792,117.5,1009.6765183431792,48.779415203735908,960.89710313944329,89079.489931741962,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,181,0,0,0,0,0,0,0,0,null,181,64.61,5,59.61,0.79023037790743322,58.819769622092565,533.85301380848227,47.796558587109033,null,181,124.91,10,114.91,3.2062936690360844,111.70370633096391,2151.5624129886251,92.404707214297929,null,null,null,null,null,181,0,1,530,30,500,500,59500,392.07825493217439,null,181,66.599999999999994,5.5,61.1,2.6874034281732997,58.412596571826704,1733.18968887704,49.268701468835495,181,76.53,6.5,70.03,4.2925183011790757,65.737481698820929,2645.326708519543,56.614620471621336,181,80.33,7,73.33,5.8584104332235754,67.47158956677643,3447.5746703673685,59.425747582455791,0,0,0,0,0,0,0,0,181,184.19651834317915,53.5,130.69651834317915,31.944558994216436,98.751959348962714,19067.983437180897,0,130.69651834317915,1127.1765183431792]
[null,182,1127.1765183431792,117.5,1009.6765183431792,48.073999437863804,961.60251890531538,88117.88741283663,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,182,0,0,0,0,0,0,0,0,null,182,64.61,5,59.61,0.71180401841130969,58.898195981588692,474.95481782689359,47.717030203436629,null,182,124.91,10,114.91,3.0480467517338856,111.8619532482661,2039.7004597403588,92.250955621595253,null,null,null,null,null,182,0,2,530,30,500,500,59000,391.42587846806089,null,182,66.599999999999994,5.5,61.1,2.5997845333155598,58.500215466684445,1674.6894734103555,49.186723596175199,182,76.53,6.5,70.03,4.1884339551559426,65.841566044844058,2579.4851424746989,56.520419772001325,182,80.33,7,73.33,5.745957783945614,67.584042216054385,3379.990628151314,59.326869466677984,0,0,0,0,0,0,0,0,182,184.19651834317915,53.5,130.69651834317915,31.779972395301495,98.916545947877651,18969.066891233018,0,130.69651834317915,1127.1765183431792]
[null,183,1127.1765183431792,117.5,1009.6765183431792,47.367496959742397,962.30902138343663,87155.578391453208,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,183,0,0,0,0,0,0,0,0,null,183,64.61,5,59.61,0.63327309043585811,58.976726909564142,415.97809091732944,47.637634146525755,null,183,124.91,10,114.91,2.8895756512988418,112.02042434870116,1927.6800353916576,92.097459855169973,null,null,null,null,null,183,0,3,530,30,500,500,58500,390.77458748891269,null,183,66.599999999999994,5.5,61.1,2.5120342101155333,58.587965789884471,1616.101507620471,49.104882125965254,183,76.53,6.5,70.03,4.0841848089182733,65.945815191081721,2513.5393272836172,56.426375812314127,183,80.33,7,73.33,5.633317713585523,67.696682286414472,3312.2939458648993,59.228155873555387,0,0,0,0,0,0,0,0,183,184.19651834317915,53.5,130.69651834317915,31.615111485388365,99.081406857790782,18869.985484375229,0,130.69651834317915,1127.1765183431792]
[null,184,1127.1765183431792,117.5,1009.6765183431792,46.659906084724597,963.01661225845464,86192.561779194744,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,184,0,0,0,0,0,0,0,0,null,184,64.61,5,59.61,0.55463745455643931,59.055362545443558,356.92272837188591,47.558370196198744,null,184,124.91,10,114.91,2.730880050138182,112.17911994986181,1815.5009154417958,91.944219489354353,null,null,null,null,null,184,0,4,530,30,500,500,58000,390.12438018859831,null,184,66.599999999999994,5.5,61.1,2.4241522614307063,58.675847738569296,1557.4256598819018,49.023176831246495,184,76.53,6.5,70.03,3.9797706015323939,66.050229398467607,2447.4890978851495,56.332488331761184,184,80.33,7,73.33,5.5204899097748319,67.80951009022516,3244.4844357746742,59.12960652933981,0,0,0,0,0,0,0,0,184,184.19651834317915,53.5,130.69651834317915,31.449975807292049,99.246542535887102,18770.738941839343,0,130.69651834317915,1127.1765183431792]
[null,185,1127.1765183431792,117.5,1009.6765183431792,45.951225125536098,963.72529321764307,85228.83648597711,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,185,0,0,0,0,0,0,0,0,null,185,64.61,5,59.61,0.47589697116251456,59.134103028837487,297.78862534304841,47.479238132644348,null,185,124.91,10,114.91,2.5719596302092111,112.33804036979079,1703.1628750720049,91.791234099189055,null,null,null,null,null,185,0,5,530,30,500,500,57500,389.4752547639917,null,185,66.599999999999994,5.5,61.1,2.3361384898228525,58.763861510177151,1498.6617983717247,48.941607485437444,185,76.53,6.5,70.03,3.875191071651487,66.154808928348515,2381.3342889568012,56.238757069977893,185,80.33,7,73.33,5.4074740596244579,67.922525940375536,3176.5619098342986,59.031221160738589,0,0,0,0,0,0,0,0,185,184.19651834317915,53.5,130.69651834317915,31.284564903065572,99.411953440113578,18671.326988399229,0,130.69651834317915,1127.1765183431792]
[null,186,1127.1765183431792,117.5,1009.6765183431792,45.241452392271142,964.4350659509081,84264.401420026203,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,186,0,0,0,0,0,0,0,0,null,186,64.61,5,59.61,0.39705150045739784,59.212948499542598,238.57567684350582,47.400237736416983,null,186,124.91,10,114.91,2.4128140730186738,112.49718592698132,1590.6656891450236,91.638503260421686,null,null,null,null,null,186,0,6,530,30,500,500,57000,388.82720941496672,null,186,66.599999999999994,5.5,61.1,2.2479926975575868,58.852007302442416,1439.8097910692823,48.860173862333554,186,76.53,6.5,70.03,3.7704459575149354,66.259554042485064,2315.0747349143162,56.145181767032838,186,80.33,7,73.33,5.2942698497238316,68.035730150276166,3108.5261796840223,58.93299949491373,0,0,0,0,0,0,0,0,186,184.19651834317915,53.5,130.69651834317915,31.118878313998717,99.577640029180429,18571.749348370049,0,130.69651834317915,1127.1765183431792]
[null,187,1127.1765183431792,117.5,1009.6765183431792,44.530586192388498,965.14593215079071,83299.255487875402,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,187,0,0,0,0,0,0,0,0,null,187,64.61,5,59.61,0.31810090245800776,59.291899097541993,179.28377774596382,47.321368788436253,null,187,124.91,10,114.91,2.2534430596221169,112.65655694037788,1478.0091322046458,91.486026549505837,null,null,null,null,null,187,0,7,530,30,500,500,56500,388.18024234439275,null,187,66.599999999999994,5.5,61.1,2.1597146866039232,58.940285313396075,1380.8695057558862,48.778875736106706,187,76.53,6.5,70.03,3.6655349969476672,66.364465003052331,2248.7102699112638,56.051762163427121,187,80.33,7,73.33,5.1808769661400378,68.149123033859965,3040.3770566501621,58.834941259481262,0,0,0,0,0,0,0,0,187,184.19651834317915,53.5,130.69651834317915,30.95291558061675,99.743602762562404,18472.005745607486,0,130.69651834317915,1127.1765183431792]
[null,188,1127.1765183431792,117.5,1009.6765183431792,43.818624830707279,965.85789351247183,82333.397594362934,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,188,0,0,0,0,0,0,0,0,null,188,64.61,5,59.61,0.23904503699461843,59.370954963005381,119.91282278295844,47.242631069986267,null,188,124.91,10,114.91,2.0938462706232484,112.81615372937675,1365.192978475269,91.333803543599828,null,null,null,null,null,188,0,8,530,30,500,500,56000,387.53435175812911,null,188,66.599999999999994,5.5,61.1,2.0713042586338291,59.028695741366171,1321.84081001452,48.697712881304525,188,76.53,6.5,70.03,3.5604579273595007,66.469542072640508,2182.2407278386231,55.958498000093627,188,80.33,7,73.33,5.067295094416937,68.262704905583064,2972.1143517445789,58.737046182510397,0,0,0,0,0,0,0,0,188,184.19651834317915,53.5,130.69651834317915,30.786676242679146,99.909842100500001,18372.095903506986,0,130.69651834317915,1127.1765183431792]
[null,189,1127.1765183431792,117.5,1009.6765183431792,43.105566609402786,966.57095173377638,81366.826642629167,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,189,0,0,0,0,0,0,0,0,null,189,64.61,5,59.61,0.15988376371061128,59.450116236289389,60.462706546669054,47.164024362715075,null,189,124.91,10,114.91,1.9340233861732978,112.9759766138267,1252.2170018614422,91.181833820565544,null,null,null,null,null,189,0,9,530,30,500,500,55500,386.88953586502072,null,189,66.599999999999994,5.5,61.1,1.9827612150217799,59.11723878497822,1262.7235712295417,48.616685072849769,189,76.53,6.5,70.03,3.4552144857444866,66.57478551425551,2115.6659423243677,55.865389018396293,189,80.33,7,73.33,4.9535239195742982,68.376476080425704,2903.7378756641533,58.639313992522858,0,0,0,0,0,0,0,0,189,184.19651834317915,53.5,130.69651834317915,30.62015983917831,100.07635850400084,18272.019545002986,0,130.69651834317915,1127.1765183431792]
[null,190,1127.1765183431792,117.5,1009.6765183431792,42.391409828002395,967.2851085151766,80399.541534113989,-1009.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,190,0,0,0,0,0,0,0,0,null,190,65.543323488731289,5,60.543323488731282,8.0616942062225402E-2,60.462706546669054,0,47.765722544701269,null,190,124.91,10,114.91,1.7739740859703765,113.13602591402962,1139.0809759474125,91.030116958967255,null,null,null,null,null,190,0,10,530,30,500,500,55000,386.24579287689255,null,190,66.599999999999994,5.5,61.1,1.8940853568443126,59.205914643155687,1203.517656586386,48.535792086039699,190,76.53,6.5,70.03,3.349804408680249,66.680195591319759,2048.985746733048,55.772434960129409,190,80.33,7,73.33,4.8395631261069223,68.490436873893074,2835.2474387902603,58.54174441849203,0,0,0,0,0,0,0,0,190,183.26319485444787,53.5,129.76319485444787,30.453365908338313,99.309828946109562,18172.709716056877,0,129.76319485444787,1127.1765183431792]
[null,191,1127.1765183431792,112.5,1014.6765183431792,41.676463891210972,973.00005445196814,79426.541479662017,-1014.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,191,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,191,124.91,10,114.91,1.6136980492588346,113.29630195074117,1025.7846739966712,90.87865253807044,null,null,null,null,null,191,0,11,530,30,500,500,54500,385.60312100854486,null,191,66.599999999999994,5.5,61.1,1.805276484879579,59.294723515120424,1144.2229330712655,48.455033696545442,191,76.53,6.5,70.03,3.2442274323273259,66.78577256767268,1982.1999741653754,55.679635567516861,191,80.33,7,73.33,4.7254123979837672,68.604587602016238,2766.6428511882441,58.44433718984228,0,0,0,0,0,0,0,0,191,248.80651834317922,53.5,195.30651834317922,30.287849526761462,165.01866881641774,18007.69104724046,0,195.30651834317922,1127.1765183431792]
[null,192,1127.1765183431792,112.5,1014.6765183431792,40.931902477578532,973.74461586560074,{"$f":"Z219+AI219+AR219+BF219+BO219+BW219+CE219+CM219+CU219","v":78452.796863796408},-1014.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,192,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,192,124.91,10,114.91,1.4531949548286178,113.45680504517138,912.32786895149991,90.727440137840716,null,null,null,null,null,192,0,{"$f":"IF(OR((AY219-$J$10)<0,AY219>$AY$24),0,AY219-$J$10)","v":12},530,30,500,500,54000,384.96151847774865,null,192,66.599999999999994,5.5,61.1,1.7163343996068983,59.383665600393101,1084.8392674708725,48.374409680411425,192,76.53,6.5,70.03,3.1384832924285107,66.891516707571498,1915.3084574578038,55.586990583211517,192,80.33,7,73.33,4.6110714186470734,68.718928581352927,2697.9239226068912,58.347092036448203,0,0,0,0,0,0,0,0,192,248.80651834317922,53.5,195.30651834317922,30.012818412067432,165.2936999311118,17842.397347309347,0,195.30651834317922,1127.1765183431792]
[null,193,{"$f":"U220+AD220+AM220+BB220+BJ220+BR220+BZ220+CH220+CP220","v":1127.1765183431792},{"$f":"V220+AE220+AN220+BC220+BK220+BS220+CA220+CI220+CQ220","v":112.5},{"$f":"W220+AF220+AO220+BD220+BL220+BT220+CB220+CJ220+CR220","v":1014.6765183431792},{"$f":"X220+AG220+AP220+BM220+BU220+CC220+CK220+CS220","v":40.186163889722856},{"$f":"Y220+AH220+AQ220+BE220+BN220+BV220+CD220+CL220+CT220","v":974.49035445345646},77478.306509342947,-1014.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,193,{"$f":"IF($S220>$K$7,0,$S220)","v":0},{"$f":"IF(S220>$S$24,0,IF($AB$21=3,IF(T220=$S$24,W220+V220,ROUND(-PMT(($V$24+($P$7*$N$7)+($Q$7*$O$7))/12,$S$24,$U$24,0,0),2)),W220+V220))","v":0},{"$f":"IF(S220>$S$24,0,IF($AB$21=1,TRUNC($U$24*$P$7*$N$7/12,2)+TRUNC($U$24*$Q$7*$O$7/12,2),IF($AB$21=2,TRUNC(Z219*$P$7*$N$7/12,2)+TRUNC(Z219*$Q$7*$O$7/12,2),TRUNC(Z219*$P$7*$N$7/12,2)+TRUNC(Z219*$Q$7*$O$7/12,2))))","v":0},{"$f":"IF(S220>$S$24,0,IF($AB$21=3,IF(T220=$S$24,Y220+X220,U220-V220),IF(T220=$S$24,Y220+X220,ROUND(-PMT($V$24/12,$S$24,$U$24,0,0),2))))","v":0},{"$f":"IF(S220>$S$24,0,Z219*$V$24/12)","v":0},{"$f":"IF(S220>$S$24,0,(IF(T220=$S$24,Z219,W220-X220)))","v":0},{"$f":"IF(S220>$S$24,0,Z219-Y220)","v":0},{"$f":"IF(S220>$K$15,0,IF($AT$22<>3,U220*((1+($L$15/12))^(-T220)),U220*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-T220))))","v":0},null,{"$f":"IF($S220>$K$8,0,$S220)","v":0},{"$f":"IF(S220>$AC$24,0,IF($AK$21=3,IF(AC220=$AC$24,AF220+AE220,ROUND(-PMT(($AE$24+($P$8*$N$8)+($Q$8*$O$8))/12,$AC$24,$AD$24,0,0),2)),AF220+AE220))","v":0},{"$f":"IF(S220>$AC$24,0,IF($AK$21=1,TRUNC($AD$24*$P$8*$N$8/12,2)+TRUNC($AD$24*$Q$8*$O$8/12,2),IF($AK$21=2,TRUNC(AI219*$P$8*$N$8/12,2)+TRUNC(AI219*$Q$8*$O$8/12,2),TRUNC(AI219*$P$8*$N$8/12,2)+TRUNC(AI219*$Q$8*$O$8/12,2))))","v":0},{"$f":"IF(S220>$AC$24,0,IF($AK$21=3,IF(AC220=$AC$24,AH220+AG220,AD220-AE220),IF(AC220=$AC$24,AH220+AG220,ROUND(-PMT($AE$24/12,$AC$24,$AD$24,0,0),2))))","v":0},{"$f":"IF(S220>$AC$24,0,AI219*$AE$24/12)","v":0},{"$f":"IF(S220>$AC$24,0,(IF(AC220=$AC$24,AI219,AF220-AG220)))","v":0},{"$f":"IF(S220>$AC$24,0,AI219-AH220)","v":0},{"$f":"IF(AC220>$K$15,0,IF($AT$22<>3,AD220*((1+($L$15/12))^(-AC220)),AD220*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AC220))))","v":0},null,{"$f":"IF($S220>$K$9,0,$S220)","v":193},{"$f":"IF(S220>$AL$24,0,IF($AT$21=3,IF(AL220=$AL$24,AO220+AN220,ROUND(-PMT(($AN$24+($P$9*$N$9)+($Q$9*$O$9))/12,$AL$24,$AM$24,0,0),2)),AO220+AN220))","v":124.91},{"$f":"IF(S220>$AL$24,0,IF($AT$21=1,TRUNC($AM$24*$P$9*$N$9/12,2)+TRUNC($AM$24*$Q$9*$O$9/12,2),IF($AT$21=2,TRUNC(AR219*$P$9*$N$9/12,2)+TRUNC(AR219*$Q$9*$O$9/12,2),TRUNC(AR219*$P$9*$N$9/12,2)+TRUNC(AR219*$Q$9*$O$9/12,2))))","v":10},{"$f":"IF(S220>$AL$24,0,IF($AT$21=3,IF(AL220=$AL$24,AQ220+AP220,AM220-AN220),IF(AL220=$AL$24,AQ220+AP220,ROUND(-PMT($AN$24/12,$AL$24,$AM$24,0,0),2))))","v":114.91},{"$f":"IF(S220>$AL$24,0,AR219*$AN$24/12)","v":1.2924644810146251},{"$f":"IF(S220>$AL$24,0,(IF(AL220=$AL$24,AR219,AO220-AP220)))","v":113.61753551898538},{"$f":"IF(AL220>$AL$24,0,AR219-AQ220)","v":798.71033343251452},{"$f":"IF(AL220>$K$15,0,IF($AT$22<>3,AM220*((1+($L$15/12))^(-AL220)),AM220*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AL220))))","v":90.576479338942477},null,null,null,null,null,{"$f":"IF($S220>$AY$24,0,$S220)","v":193},{"$f":"IF(AY220>$J$10,0,AY220)","v":0},13,530,{"$f":"IF(AY220=0,0,IF(AY220>$AY$24,0,IF($AT$22=1,TRUNC($BB$24*$P$10*$N$10/12,2)+TRUNC($BB$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BF219*$P$10*$N$10/12,2)+TRUNC(BF219*$Q$10*$O$10/12,2),TRUNC(BF219*$P$10*$N$10/12,2)+TRUNC(BF219*$Q$10*$O$10/12,2)))))","v":30},{"$f":"IF(AY220=0,0,IF(AY220<=$J$10,$BB$24*$BD$23/$J$10,$BB$24*$I$10/$BA$24))","v":500},500,{"$f":"BF219-BE220","v":53500},{"$f":"IF(AY220>$K$15,0,IF($AT$22<>3,BB220*(1+($L$15/12))^(-AY220),BB220*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-AY220))))","v":384.32098350523984},null,{"$f":"IF($S220>$K$11,0,$S220)","v":193},{"$f":"IF($S220>$BI$24,0,IF($AT$22=3,IF(BI220=$BI$24,BL220+BK220,ROUND(-PMT(($BK$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BI$24,$BJ$24,0,0),2)),BL220+BK220))","v":66.599999999999994},{"$f":"IF($S220>$BI$24,0,IF($AT$22=1,TRUNC($BJ$24*$P$10*$N$10/12,2)+TRUNC($BJ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BO219*$P$10*$N$10/12,2)+TRUNC(BO219*$Q$10*$O$10/12,2),TRUNC(BO219*$P$10*$N$10/12,2)+TRUNC(BO219*$Q$10*$O$10/12,2))))","v":5.5},{"$f":"IF($S220>$BI$24,0,IF($AT$22=3,IF(BI220=$BI$24,BN220+BM220,BJ220-BK220),IF(BI220=$BI$24,BN220+BM220,ROUND(-PMT($BK$24/12,$BI$24,$BJ$24,0,0),2))))","v":61.1},{"$f":"IF($S220>$BI$24,0,BO219*$BK$24/12)","v":1.6272589012063088},{"$f":"IF($S220>$BI$24,0,(IF(BI220=$BI$24,BO219,BL220-BM220)))","v":59.472741098793691},{"$f":"IF($S220>$BI$24,0,BO219-BN220)","v":1025.3665263720789},{"$f":"IF(BI220>$K$15,0,IF(BI220>$BI$24,0,IF($AT$22<>3,BJ220*(1+($L$15/12))^(-BI220),BJ220*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BI220)))))","v":48.293919814054668},{"$f":"IF($S220>$K$12,0,$S220)","v":193},{"$f":"IF($S220>$BQ$24,0,IF($AT$22=3,IF(BQ220=$BQ$24,BT220+BS220,ROUND(-PMT(($BS$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BQ$24,$BR$24,0,0),2)),BT220+BS220))","v":76.53},{"$f":"IF($S220>$BQ$24,0,IF($AT$22=1,TRUNC($BR$24*$P$10*$N$10/12,2)+TRUNC($BR$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BW219*$P$10*$N$10/12,2)+TRUNC(BW219*$Q$10*$O$10/12,2),TRUNC(BW219*$P$10*$N$10/12,2)+TRUNC(BW219*$Q$10*$O$10/12,2))))","v":6.5},{"$f":"IF($S220>$BQ$24,0,IF($AT$22=3,IF(BQ220=$BQ$24,BV220+BU220,BR220-BS220),IF(BQ220=$BQ$24,BV220+BU220,ROUND(-PMT($BS$24/12,$BQ$24,$BR$24,0,0),2))))","v":70.03},{"$f":"IF($S220>$BQ$24,0,BW219*$BS$24/12)","v":3.0325717243081893},{"$f":"IF($S220>$BQ$24,0,(IF(BQ220=$BQ$24,BW219,BT220-BU220)))","v":66.997428275691817},{"$f":"IF($S220>$BQ$24,0,BW219-BV220)","v":1848.311029182112},{"$f":"IF(BQ220>$K$15,0,IF(BQ220>$BQ$24,0,IF($AT$22<>3,BR220*(1+($L$15/12))^(-BQ220),BR220*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BQ220)))))","v":55.494499750294352},{"$f":"IF($S220>$K$13,0,$S220)","v":193},{"$f":"IF($S220>$BY$24,0,IF($AT$22=3,IF(BY220=$BY$24,CB220+CA220,ROUND(-PMT(($CA$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BY$24,$BZ$24,0,0),2)),CB220+CA220))","v":80.33},{"$f":"IF($S220>$BY$24,0,IF($AT$22=1,TRUNC($BZ$24*$P$10*$N$10/12,2)+TRUNC($BZ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CE219*$P$10*$N$10/12,2)+TRUNC(CE219*$Q$10*$O$10/12,2),TRUNC(CE219*$P$10*$N$10/12,2)+TRUNC(CE219*$Q$10*$O$10/12,2))))","v":7},{"$f":"IF($S220>$BY$24,0,IF($AT$22=3,IF(BY220=$BY$24,CD220+CC220,BZ220-CA220),IF(BY220=$BY$24,CD220+CC220,ROUND(-PMT($CA$24/12,$BY$24,$BZ$24,0,0),2))))","v":73.33},{"$f":"IF($S220>$BY$24,0,CE219*$CA$24/12)","v":4.4965398710114854},{"$f":"IF($S220>$BY$24,0,(IF(BY220=$BY$24,CE219,CB220-CC220)))","v":68.83346012898852},{"$f":"IF($S220>$BY$24,0,CE219-CD220)","v":2629.0904624779027},{"$f":"IF(BY220>$K$15,0,IF($AT$22<>3,BZ220*(1+($L$15/12))^(-BY220),BZ220*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BY220))))","v":58.250008688633805},{"$f":"IF($S220>$K$14,0,$S220)","v":0},{"$f":"IF($S220>$CG$24,0,IF($AT$22=3,IF(CG220=$CG$24,CJ220+CI220,ROUND(-PMT(($CI$24+($P$10*$N$10)+($Q$10*$O$10))/12,$CG$24,$CH$24,0,0),2)),CJ220+CI220))","v":0},{"$f":"IF($S220>$CG$24,0,IF($AT$22=1,TRUNC($CH$24*$P$10*$N$10/12,2)+TRUNC($CH$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CM219*$P$10*$N$10/12,2)+TRUNC(CM219*$Q$10*$O$10/12,2),TRUNC(CM219*$P$10*$N$10/12,2)+TRUNC(CM219*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S220>$CG$24,0,IF($AT$22=3,IF(CG220=$CG$24,CL220+CK220,CH220-CI220),IF(CG220=$CG$24,CL220+CK220,ROUND(-PMT($CI$24/12,$CG$24,$CH$24,0,0),2))))","v":0},{"$f":"IF($S220>$CG$24,0,CM219*$CI$24/12)","v":0},{"$f":"IF($S220>$CG$24,0,(IF(CG220=$CG$24,CM219,CJ220-CK220)))","v":0},{"$f":"IF($S220>$CG$24,0,CM219-CL220)","v":0},{"$f":"IF(CG220>$K$15,0,IF($AT$22<>3,CH220*(1+($L$15/12))^(-CG220),CH220*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-CG220))))","v":0},{"$f":"IF($S220>$K$15,0,$S220)","v":193},{"$f":"IF($S220>$F$402,0,IF($AT$22<>3,CW220+CQ220,IF(CO220=$CO$24,CR220+CQ220,CW220)))","v":248.80651834317922},53.5,195.30651834317922,29.737328912182246,165.56918943099697,17676.82815787835,0,195.30651834317922,1127.1765183431792]
[null,194,1127.1765183431792,112.5,1014.6765183431792,39.439246258719614,975.23727208445962,76503.069237258489,{"$f":"-(W221+AF221+AO221+BD221+BL221+BT221+CB221+CJ221+CR221)","v":-1014.6765183431792},{"$f":"-C221","v":-1127.1765183431792},null,null,null,null,null,null,null,null,194,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,194,124.91,10,114.91,1.1315063056960624,113.77849369430393,684.93183973821056,90.425769722737911,null,null,null,null,null,194,0,14,{"$f":"BD221+BC221","v":530},30,500,{"$f":"BD221","v":500},53000,383.68151431471534,null,194,66.599999999999994,5.5,61.1,1.5380497895581182,59.561950210441886,965.80457616163699,48.213563874264224,194,76.53,6.5,70.03,2.9264924628716771,67.103507537128323,1781.2075216449837,55.402162812273893,194,80.33,7,73.33,4.3818174374631713,68.948182562536829,2560.1422799153661,58.153086877171852,0,0,0,0,0,0,0,0,194,248.80651834317922,53.5,195.30651834317922,29.461380263130582,165.84513808004863,17510.983019798303,0,195.30651834317922,1127.1765183431792]
[null,195,1127.1765183431792,112.5,1014.6765183431792,38.69114771266559,975.98537063051367,75527.083866627989,-1014.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,195,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,195,124.91,10,114.91,0.97032010629579835,113.9396798937042,570.99215984450632,90.27531087128574,null,null,null,null,null,195,0,15,530,30,500,500,52500,383.04310913282723,null,195,66.599999999999994,5.5,61.1,1.4487068642424552,59.651293135757548,906.15328302587943,48.133341638200548,195,76.53,6.5,70.03,2.8202452426045572,67.209754757395444,1713.9977668875881,55.309979513085409,195,80.33,7,73.33,4.2669037998589436,69.063096200141061,2491.0791837152251,58.056326333283039,0,0,0,0,0,0,0,0,195,248.80651834317922,53.5,195.30651834317922,29.184971699663837,166.12154664351539,17344.861473154786,0,195.30651834317922,1127.1765183431792]
[null,196,1127.1765183431792,112.5,1014.6765183431792,37.9418663766739,976.73465196650545,74550.349214661474,-1014.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,196,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,196,124.91,10,114.91,0.80890555977971734,114.10109444022028,456.89106540428605,90.12510236734019,null,null,null,null,null,196,0,16,530,30,500,500,52000,382.40576618917862,null,196,66.599999999999994,5.5,61.1,1.3592299245388191,59.740770075461185,846.4125129504182,48.053252883394897,196,76.53,6.5,70.03,2.7138297975720143,67.316170202427983,1646.6815966851602,55.217949597090268,196,80.33,7,73.33,4.1517986395253752,69.178201360474617,2421.9009823547503,57.959726788635315,0,0,0,0,0,0,0,0,196,248.80651834317922,53.5,195.30651834317922,28.908102455257975,166.39841588792126,17178.463057266865,0,195.30651834317922,1127.1765183431792]
[null,197,1127.1765183431792,112.5,1014.6765183431792,37.191400372869225,977.48511797030994,73572.864096691177,-1014.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,197,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,197,124.91,10,114.91,0.64726234265607197,114.26273765734392,342.62832774694215,89.97514379434962,null,null,null,null,null,197,0,17,530,30,500,500,51500,381.76948371631812,null,197,66.599999999999994,5.5,61.1,1.2696187694256273,59.830381230574375,786.5821317198438,47.973297387748651,197,76.53,6.5,70.03,2.6072458614181704,67.422754138581837,1579.2588425465783,55.126072809075147,197,80.33,7,73.33,4.0365016372579179,69.293498362742085,2352.6074839920084,57.863287975343084,0,0,0,0,0,0,0,0,197,248.80651834317922,53.5,195.30651834317922,28.63077176211144,166.67574658106778,17011.787310685799,0,195.30651834317922,1127.1765183431792]
[null,198,1127.1765183431792,112.5,1014.6765183431792,36.439747820383026,978.23677052279618,72594.627326168382,-1014.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,198,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,198,124.91,10,114.91,0.48539013097483474,114.42460986902516,228.20371787791697,89.82543473645552,null,null,null,null,null,198,0,18,530,30,500,500,51000,381.13425994973522,null,198,66.599999999999994,5.5,61.1,1.1798731975797656,59.920126802420235,726.66200491742359,47.893474929532758,198,76.53,6.5,70.03,2.5004931673654158,67.529506832634581,1511.7293357139438,55.034348894251387,198,80.33,7,73.33,3.921012473320014,69.408987526679979,2283.1984964653284,57.767009625966473,0,0,0,0,0,0,0,0,198,248.80651834317922,53.5,195.30651834317922,28.352978851142996,166.95353949203621,16844.833771193764,0,195.30651834317922,1127.1765183431792]
[null,199,1127.1765183431792,112.5,1014.6765183431792,35.686906835348751,978.98961150783043,71615.637714660537,-1014.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,199,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,199,124.91,10,114.91,0.32328860032704904,114.58671139967295,113.61700647824402,89.675974778491351,null,null,null,null,null,199,0,19,530,30,500,500,50500,380.50009312785545,null,199,66.599999999999994,5.5,61.1,1.0899930073761352,60.010006992623865,666.65199792479973,47.813785287387113,199,76.53,6.5,70.03,2.3935714482137445,67.636428551786253,1444.0929071621576,54.942777598254295,199,80.33,7,73.33,3.805330827442214,69.524669172557779,2213.6738272927705,57.670891473510615,0,0,0,0,0,0,0,0,199,248.80651834317922,53.5,195.30651834317922,28.07472295198961,167.23179539118962,16677.601975802576,0,195.30651834317922,1127.1765183431792]
[null,200,1127.1765183431792,112.5,1014.6765183431792,34.932875530897036,979.74364281228213,70635.894071848263,-1014.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,200,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,200,123.7779639040882,10,113.7779639040882,0.16095742584417905,113.61700647824402,0,88.715399100898267,null,null,null,null,null,200,0,20,530,30,500,500,50000,379.86698149203528,null,200,66.599999999999994,5.5,61.1,0.99997799688719946,60.100022003112805,606.5519759216869,47.734228240319901,200,76.53,6.5,70.03,2.2864804363400828,67.743519563659916,1376.3493875984977,54.851358667142378,200,80.33,7,73.33,3.689456378821284,69.640543621178708,2144.033283671592,57.574933251424888,0,0,0,0,0,0,0,0,200,249.93855443909098,53.5,196.43855443909098,27.796003293004294,168.64255114608667,16508.959424656488,0,196.43855443909098,1127.1765183431792]
[null,201,1127.1765183431792,102.5,1024.6765183431792,34.177369008126959,990.49914933505215,69645.394922513209,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,201,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,201,0,21,530,30,500,500,49500,379.23492328655772,null,201,66.599999999999994,5.5,61.1,0.90982796388253029,60.190172036117474,546.36180388556943,47.654803567707063,201,76.53,6.5,70.03,2.1792198636976212,67.850780136302376,1308.4986074621954,54.760091847396723,201,80.33,7,73.33,3.5733888061193202,69.756611193880673,2074.2766724777111,57.479134693602226,0,0,0,0,0,0,0,0,201,373.71651834317919,53.5,320.21651834317919,27.514932374427485,292.70158596875171,16216.257838687736,0,320.21651834317919,1127.1765183431792]
[null,202,1127.1765183431792,102.5,1024.6765183431792,33.375556352919247,991.30096199026002,68654.093960522951,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,202,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,202,0,22,530,30,500,500,49000,378.60391675862661,null,202,66.599999999999994,5.5,61.1,0.81954270582835409,60.280457294171647,486.08134659139779,47.575511049291563,202,76.53,6.5,70.03,2.0717894618151429,67.958210538184858,1240.5403969240106,54.668976885920173,202,80.33,7,73.33,3.4571277874628521,69.872872212537146,2004.4038002651739,57.383495534378248,0,0,0,0,0,0,0,0,202,373.71651834317919,53.5,320.21651834317919,27.027096397812894,293.18942194536629,15923.06841674237,0,320.21651834317919,1127.1765183431792]
[null,203,1127.1765183431792,102.5,1024.6765183431792,32.572431343362688,992.10408699981656,67661.98987352314,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,203,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,203,0,23,530,30,500,500,48500,377.97396015836262,null,203,66.599999999999994,5.5,61.1,0.72912201988709668,60.370877980112908,425.71046861128491,47.496350465182914,203,76.53,6.5,70.03,1.9641889617963499,68.065811038203648,1172.4745858858068,54.57801353003677,203,80.33,7,73.33,3.3406730004419565,69.989326999558045,1934.4144732656159,57.288015508530691,0,0,0,0,0,0,0,0,203,373.71651834317919,53.5,320.21651834317919,26.538447361237285,293.67807098194191,15629.390345760428,0,320.21651834317919,1127.1765183431792]
[null,204,1127.1765183431792,102.5,1024.6765183431792,31.767991828946194,992.9085265142329,66669.081347008905,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,204,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,204,0,24,530,30,500,500,48000,377.34505173879796,null,204,66.599999999999994,5.5,61.1,0.63856570291692727,60.461434297083073,365.24903431420182,47.417321595856492,204,76.53,6.5,70.03,1.8564180943191941,68.173581905680805,1104.3010039801261,54.48720152749096,204,80.33,7,73.33,3.2240241221093595,70.105975877890643,1864.3084973877253,57.192694351278561,0,0,0,0,0,0,0,0,204,373.71651834317919,53.5,320.21651834317919,26.048983909600711,294.16753443357845,15335.22281132685,0,320.21651834317919,1127.1765183431792]
[null,205,1127.1765183431792,102.5,1024.6765183431792,30.962235655630796,993.71428268754835,65675.367064321355,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,205,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,205,0,25,530,30,500,500,47500,376.71718975587146,null,205,66.599999999999994,5.5,61.1,0.54787355147130268,60.552126448528696,304.6969078656731,47.338424222152895,205,76.53,6.5,70.03,1.7484765896351995,68.281523410364798,1036.0194805697613,54.396540626446871,205,80.33,7,73.33,3.1071808289795424,70.222819171020461,1794.0856782167048,57.097531798281416,0,0,0,0,0,0,0,0,205,373.71651834317919,53.5,320.21651834317919,25.55870468554475,294.65781365763445,15040.564997669217,0,320.21651834317919,1127.1765183431792]
[null,206,1127.1765183431792,102.5,1024.6765183431792,30.15516066584383,994.52135767733535,64680.845706644024,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,206,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,206,0,26,530,30,500,500,47000,376.09037246842405,null,206,66.599999999999994,5.5,61.1,0.45704536179850958,60.642954638201495,244.0539532274716,47.259658125277433,206,76.53,6.5,70.03,1.6403641775687887,68.389635822431217,967.62984474733003,54.306030575487718,206,80.33,7,73.33,2.9901427970278416,70.339857202972155,1723.7458210137327,57.002527585638681,0,0,0,0,0,0,0,0,206,373.71651834317919,53.5,320.21651834317919,25.067608329448692,295.14891001373047,14745.416087655487,0,320.21651834317919,1127.1765183431792]
[null,207,1127.1765183431792,102.5,1024.6765183431792,29.34676469847318,995.32975364470599,63685.515952999318,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,207,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,207,0,27,530,30,500,500,46500,375.46459813819376,null,207,66.599999999999994,5.5,61.1,0.36608092984120738,60.733919070158791,183.32003415731282,47.181023086799435,207,76.53,6.5,70.03,1.5320805875166057,68.497919412483398,899.13192533484664,54.215671123615039,207,80.33,7,73.33,2.8729097016895544,70.457090298310447,1653.2887307154222,56.907681449888877,0,0,0,0,0,0,0,0,207,373.71651834317919,53.5,320.21651834317919,24.575693479425812,295.64082486375338,14449.775262791734,0,320.21651834317919,1127.1765183431792]
[null,208,1127.1765183431792,102.5,1024.6765183431792,28.537045588861403,996.13947275431792,62689.376480244995,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,208,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,208,0,28,530,30,500,500,46000,374.83986502981065,null,208,66.599999999999994,5.5,61.1,0.27498005123596919,60.82501994876403,122.49501420854878,47.102518888651673,208,76.53,6.5,70.03,1.4236255484468405,68.606374451553165,830.52555088329348,54.125462020247944,208,80.33,7,73.33,2.7554812178590371,70.574518782140956,1582.7142119332811,56.812993128008848,0,0,0,0,0,0,0,0,208,373.71651834317919,53.5,320.21651834317919,24.082958771319557,296.13355957185962,14153.641703219875,0,320.21651834317919,1127.1765183431792]
[null,209,1127.1765183431792,102.5,1024.6765183431792,27.726001168799968,996.95051717437923,61692.425963070622,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,209,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,209,0,29,530,30,500,500,45500,374.21617141079264,null,209,66.599999999999994,5.5,61.1,0.18374252131282318,60.916257478687179,61.578756729861603,47.024145313129786,209,76.53,6.5,70.03,1.3149987888985479,68.715001211101452,761.810549672192,54.03540301522257,209,80.33,7,73.33,2.6378570198888021,70.6921429801112,1512.02206895317,56.718462357413152,0,0,0,0,0,0,0,0,209,373.71651834317919,53.5,320.21651834317919,23.589402838699794,296.62711550447938,13857.014587715395,0,320.21651834317919,1127.1765183431792]
[null,210,1127.1765183431792,102.5,1024.6765183431792,26.913629266523373,997.76288907665594,60694.663073993972,-1024.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,210,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,210,0,30,530,30,500,500,45000,373.59351555154012,null,210,67.171124864956397,5.5,61.671124864956397,9.23681350947924E-2,61.578756729861603,0,47.348484305378364,210,76.53,6.5,70.03,1.2062000369809707,68.823799963019027,692.98674970917295,53.945493858791259,210,80.33,7,73.33,2.5200367815886167,70.809963218411383,1441.2121057347586,56.624088875953241,0,0,0,0,0,0,0,0,210,373.14539347822284,53.5,319.64539347822284,23.095024312858992,296.55036916536386,13560.464218550032,0,319.64539347822284,1127.1765183431792]
[null,211,1127.1765183431792,97,1030.1765183431792,26.100022894180842,1004.0764954489983,59690.586578544971,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,211,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,211,0,31,530,30,500,500,44500,372.97189572533114,null,0,0,0,0,0,0,0,0,211,76.53,6.5,70.03,1.0972290203728572,68.932770979627151,624.05397872954586,53.855734301621872,211,80.33,7,73.33,2.4020201762245974,70.927979823775402,1370.2841259109832,56.5298724219167,0,0,0,0,0,0,0,0,211,440.31651834317921,53.5,386.81651834317921,22.600773697583389,364.21574464559581,13196.248473904438,0,386.81651834317921,1127.1765183431792]
[null,212,1127.1765183431792,97,1030.1765183431792,25.265639799347483,1004.9108785438317,58685.675700001142,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,212,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,212,0,32,530,30,500,500,44000,372.35131020831727,null,0,0,0,0,0,0,0,0,212,76.53,6.5,70.03,0.98808546632178096,69.041914533678224,555.01206419586765,53.766124094797206,212,80.33,7,73.33,2.2838068765183053,71.046193123481686,1299.2379327875014,56.435812734026648,0,0,0,0,0,0,0,0,212,440.31651834317921,53.5,386.81651834317921,21.993747456507396,364.82277088667183,12831.425703017765,0,386.81651834317921,1127.1765183431792]
[null,213,1127.1765183431792,97,1030.1765183431792,24.429875161318904,1005.7466431818602,57679.929056819281,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,213,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,213,0,33,530,30,500,500,43500,371.73175727951792,null,0,0,0,0,0,0,0,0,213,76.53,6.5,70.03,0.87876910164345701,69.151230898356545,485.86083329751114,53.676662989814169,213,80.33,7,73.33,2.1653965546458358,71.16460344535416,1228.0733293421472,56.341909551440899,0,0,0,0,0,0,0,0,213,440.31651834317921,53.5,386.81651834317921,21.38570950502961,365.43080883814957,12465.994894179616,0,386.81651834317921,1127.1765183431792]
[null,214,1127.1765183431792,97,1030.1765183431792,23.592726691923996,1006.5837916512553,56673.345265168027,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,214,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,214,0,34,530,30,500,500,43000,371.11323522081665,null,0,0,0,0,0,0,0,0,214,76.53,6.5,70.03,0.76927965272105936,69.260720347278948,416.60011295023219,53.587350738583204,214,80.33,7,73.33,2.0467888822369118,71.283211117763088,1156.7901182243841,56.248162613751326,0,0,0,0,0,0,0,0,214,440.31651834317921,53.5,386.81651834317921,20.776658156966025,366.03986018621316,12099.955033993403,0,386.81651834317921,1127.1765183431792]
[null,215,1127.1765183431792,97,1030.1765183431792,22.754192099200846,1007.4223262439784,55665.922938924043,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,215,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,215,0,35,530,30,500,500,42500,370.49574231695505,null,0,0,0,0,0,0,0,0,215,76.53,6.5,70.03,0.65961684550453425,69.370383154495471,347.22972979573672,53.498187093427489,215,80.33,7,73.33,1.9279835303739734,71.40201646962602,1085.3881017547581,56.154571660983009,0,0,0,0,0,0,0,0,215,440.31651834317921,53.5,386.81651834317921,20.166591723322338,366.6499266198569,11733.305107373546,0,386.81651834317921,1127.1765183431792]
[null,216,1127.1765183431792,97,1030.1765183431792,21.914269087390423,1008.2622492557888,54657.66068966825,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,216,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,216,0,36,530,30,500,500,42000,369.87927685552904,null,0,0,0,0,0,0,0,0,216,76.53,6.5,70.03,0.54978040550991647,69.48021959449008,277.74951020124661,53.409171807082338,216,80.33,7,73.33,1.8089801695912635,71.521019830408733,1013.8670819243493,56.061136433593674,0,0,0,0,0,0,0,0,216,440.31651834317921,53.5,386.81651834317921,19.555508512289244,367.26100983088998,11366.044097542655,0,386.81651834317921,1127.1765183431792]
[null,217,1127.1765183431792,97,1030.1765183431792,21.072955356930315,1009.1035629862489,53648.557126682004,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,217,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,217,0,37,530,30,500,500,41500,369.26383712698413,null,0,0,0,0,0,0,0,0,217,76.53,6.5,70.03,0.43977005781864048,69.590229942181367,208.15928025906524,53.320304632694516,217,80.33,7,73.33,1.6897784698739156,71.640221530126084,942.22686039422331,55.967856672472891,0,0,0,0,0,0,0,0,217,440.31651834317921,53.5,386.81651834317921,18.943406829237759,367.87311151394147,10998.170986028714,0,386.81651834317921,1127.1765183431792]
[null,218,1127.1765183431792,97,1030.1765183431792,20.230248604448416,1009.9462697387308,52638.610856943269,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,218,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,218,0,38,530,30,500,500,41000,368.64942142460978,null,0,0,0,0,0,0,0,0,218,76.53,6.5,70.03,0.32958552707685329,69.700414472923143,138.4588657861421,53.231585323821484,218,80.33,7,73.33,1.570378100657039,71.75962189934296,870.46723849488035,55.874732118941324,0,0,0,0,0,0,0,0,218,440.31651834317921,53.5,386.81651834317921,18.330284976714523,368.48623336646472,10629.68475266225,0,386.81651834317921,1127.1765183431792]
[null,219,1127.1765183431792,97,1030.1765183431792,19.386146522756608,1010.7903718204226,51627.820485122851,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,219,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,219,0,39,530,30,500,500,40500,368.0360280445355,null,0,0,0,0,0,0,0,0,219,76.53,6.5,70.03,0.21922653749472498,69.810773462505281,68.648092323636817,53.143013634430758,219,80.33,7,73.33,1.4507787308248006,71.879221269175204,798.58801722570513,55.781762514750071,0,0,0,0,0,0,0,0,219,440.31651834317921,53.5,386.81651834317921,17.716141254437083,369.10037708874211,10260.584375573508,0,386.81651834317921,1127.1765183431792]
[null,220,1127.1765183431792,97,1030.1765183431792,18.540646800844449,1011.6358715423347,50616.184613580517,-1030.1765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,220,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,220,0,40,530,30,500,500,40000,367.42365528572589,null,0,0,0,0,0,0,0,0,220,75.256785136482577,6.5,68.756785136482577,0.10869281284575828,68.648092323636817,0,52.17193033943191,220,80.33,7,73.33,1.3309800287095086,71.999019971290494,726.58899725441461,55.688947602079928,0,0,0,0,0,0,0,0,220,441.58973320669662,53.5,388.08973320669662,17.100973959289181,370.98875924740742,9889.5956163260998,0,388.08973320669662,1127.1765183431792]
[null,221,1127.1765183431794,90.5,1036.6765183431792,17.693641022634193,1018.982877320545,49597.201736259965,-1036.6765183431792,-1127.1765183431794,null,null,null,null,null,null,null,null,221,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,221,0,41,530,30,500,500,39500,366.81230144997591,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,221,80.33,7,73.33,1.210981662090691,72.11901833790931,654.46997891650528,55.596287123540684,0,0,0,0,0,0,0,0,221,516.84651834317924,53.5,463.34651834317918,16.482659360543501,446.86385898263569,9442.7317573434648,0,463.34651834317918,1127.1765183431794]
[null,222,1127.1765183431794,90.5,1036.6765183431792,16.828669560433283,1019.8478487827459,48577.35388747722,-1036.6765183431792,-1127.1765183431794,null,null,null,null,null,null,null,null,222,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,222,0,42,530,30,500,500,39000,366.20196484190609,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,222,80.33,7,73.33,1.0907832981941754,72.239216701805816,582.23076221469944,55.503780822170405,0,0,0,0,0,0,0,0,222,516.84651834317924,53.5,463.34651834317918,15.737886262239108,447.60863208094008,8995.1231252625239,0,463.34651834317918,1127.1765183431794]
[null,223,1127.1765183431794,90.5,1036.6765183431792,15.962256479128705,1020.7142618640505,47556.63962561317,-1036.6765183431792,-1127.1765183431794,null,null,null,null,null,null,null,null,223,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,223,0,43,530,30,500,500,38500,365.59264376895777,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,223,80.33,7,73.33,0.97038460369116575,72.359615396308826,509.87114681839063,55.41142844143468,0,0,0,0,0,0,0,0,223,516.84651834317924,53.5,463.34651834317918,14.991871875437539,448.35464646774165,8546.7684787947819,0,463.34651834317918,1127.1765183431794]
[null,224,1127.1765183431794,90.5,1036.6765183431792,15.094399376021954,1021.5821189671572,46535.057506646015,-1036.6765183431792,-1127.1765183431794,null,null,null,null,null,null,null,null,224,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,224,0,44,530,30,500,500,38000,364.9843365413887,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224,80.33,7,73.33,0.84978524469731775,72.480214755302683,437.39093206308792,55.319229725225952,0,0,0,0,0,0,0,0,224,516.84651834317924,53.5,463.34651834317918,14.244614131324637,449.10190421185456,8097.6665745829278,0,463.34651834317918,1127.1765183431794]
[null,225,1127.1765183431794,90.5,1036.6765183431792,14.225095844410028,1022.4514224987691,45512.60608414725,-1036.6765183431792,-1127.1765183431794,null,null,null,null,null,null,null,null,225,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,225,0,45,530,30,500,500,37500,364.37704147226822,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,225,80.33,7,73.33,0.72898488677181328,72.601015113228186,364.78991694985973,55.227184417862844,0,0,0,0,0,0,0,0,225,516.84651834317924,53.5,463.34651834317918,13.496110957638214,449.85040738554096,7647.8161671973867,0,463.34651834317918,1127.1765183431794]
[null,226,1127.1765183431794,90.5,1036.6765183431792,13.354343473578743,1023.3221748696003,44489.283909277648,-1036.6765183431792,-1127.1765183431794,null,null,null,null,null,null,null,null,226,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,226,0,46,530,30,500,500,37000,363.77075687747248,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,226,80.33,7,73.33,0.60798319491643282,72.72201680508357,292.06790014477616,55.135292264089365,0,0,0,0,0,0,0,0,226,516.84651834317924,53.5,463.34651834317918,12.74636027866231,450.60015806451685,7197.2160091328697,0,463.34651834317918,1127.1765183431794]
[null,227,1127.1765183431794,90.5,1036.6765183431792,12.482139848796077,1024.194378494383,43465.089530783269,-1036.6765183431792,-1127.1765183431794,null,null,null,null,null,null,null,null,227,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,227,0,47,530,30,500,500,36500,363.16548107567962,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227,80.33,7,73.33,0.48677983357462695,72.843220166425368,219.22467997835079,55.043553009074238,0,0,0,0,0,0,0,0,227,516.84651834317924,{"$f":"IF($S254>$CO$24,0,IF($AT$22=1,TRUNC($CP$24*$P$10*$N$10/12,2)+TRUNC($CP$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CU253*$P$10*$N$10/12,2)+TRUNC(CU253*$Q$10*$O$10/12,2),TRUNC(CU253*$P$10*$N$10/12,2)+TRUNC(CU253*$Q$10*$O$10/12,2))))","v":53.5},{"$f":"IF($S254>$F$402,0,IF($AT$22<>3,CW254,IF(CO254=$CO$24,CT254+CS254,CP254-CQ254)))","v":463.34651834317918},{"$f":"IF($S254>$CO$24,0,CU253*$CQ$24/12)","v":11.995360015221451},{"$f":"IF($S254>$CO$24,0,(IF(CO254=$CO$24,CU253,CR254-CS254)))","v":451.35115832795771},{"$f":"IF($S254>$CO$24,0,CU253-CT254)","v":6745.8648508049118},{"$f":"IF($AT$22=2,CQ254*((1+($CQ$24/12))^(-CO254)),0)","v":0},{"$f":"IF($S254>$F$402,0,IF($AT$22<>2,$H$402-U254-AD254-AM254-BB254-BJ254-BR254-BZ254-CH254,$H$402-U254-AD254-AM254-BB254-BJ254-BR254-BZ254-CH254-CQ254))","v":463.34651834317918},{"$f":"U254+AD254+AM254+BB254+BJ254+BR254+BZ254+CH254+CP254","v":1127.1765183431794}]
[null,228,1127.1765183431794,90.5,1036.6765183431792,11.608482551305437,1025.0680357918736,42440.021494991386,-1036.6765183431792,-1127.1765183431794,null,null,null,null,null,null,null,null,228,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,228,0,48,530,30,500,500,36000,362.56121238836567,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228,80.33,7,73.33,0.36537446663058465,72.964625533369414,146.26005444498139,54.951966398410214,0,0,0,0,0,0,0,0,228,516.84651834317924,53.5,463.34651834317918,11.243108084674853,452.10341025850431,6293.7614405464074,0,463.34651834317918,1127.1765183431794]
[null,229,1127.1765183431794,90.5,1036.6765183431792,10.733369158318981,1025.9431491848602,41414.078345806527,-1036.6765183431792,-1127.1765183431794,null,null,null,null,null,null,null,null,229,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,229,0,49,530,30,500,500,35500,361.95794913979927,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229,80.33,7,73.33,0.24376675740830234,73.086233242591689,73.173821202389703,54.860532178113353,0,0,0,0,0,0,0,0,229,516.84651834317924,53.5,463.34651834317918,10.489602400910679,452.85691594226853,5840.9045246041387,0,463.34651834317918,1127.1765183431794]
[null,230,1127.1765183431792,90.5,1036.6765183431792,9.8567972430108792,1026.8197211001684,40387.258624706359,-1036.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,230,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,230,0,50,530,30,500,500,35000,361.35568965703766,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230,80.295777571060356,7,73.295777571060356,0.1219563686706495,73.173821202389703,0,54.745917133469078,0,0,0,0,0,0,0,0,230,516.88074077211877,53.5,463.38074077211883,9.7348408743402306,453.64589989777858,5387.25862470636,0,463.38074077211883,1127.1765183431792]
[null,231,1127.1765183431792,83.5,1043.6765183431792,8.9787643745106003,1034.6977539686686,39352.560870737689,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,231,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,231,0,51,530,30,500,500,34500,360.75443226992098,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231,597.17651834317917,53.5,543.67651834317917,8.9787643745106003,534.69775396866862,4852.5608707376914,0,543.67651834317917,1127.1765183431792]
[null,232,1127.1765183431792,83.5,1043.6765183431792,8.0876014512294869,1035.5889168919498,38316.971953845743,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,232,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,232,0,52,530,30,500,500,34000,360.15417531106914,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,232,597.17651834317917,53.5,543.67651834317917,8.0876014512294869,535.58891689194968,4316.9719538457421,0,543.67651834317917,1127.1765183431792]
[null,233,1127.1765183431792,83.5,1043.6765183431792,7.19495325640957,1036.4815650867695,37280.490388758975,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,233,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,233,0,53,530,30,500,500,33500,359.55491711587615,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233,597.17651834317917,53.5,543.67651834317917,7.19495325640957,536.48156508676959,3780.4903887589726,0,543.67651834317917,1127.1765183431792]
[null,234,1127.1765183431792,83.5,1043.6765183431792,6.3008173145982873,1037.3757010285808,36243.114687730391,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,234,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,234,0,54,530,30,500,500,33000,358.95665602250529,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234,597.17651834317917,53.5,543.67651834317917,6.3008173145982873,537.37570102858092,3243.1146877303918,0,543.67651834317917,1127.1765183431792]
[null,235,1127.1765183431792,83.5,1043.6765183431792,5.4051911462173194,1038.2713271969619,35204.843360533428,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,235,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,235,0,55,530,30,500,500,32500,358.35939037188541,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235,597.17651834317917,53.5,543.67651834317917,5.4051911462173194,538.27132719696181,2704.8433605334299,0,543.67651834317917,1127.1765183431792]
[null,236,1127.1765183431792,83.5,1043.6765183431792,4.5080722675557166,1039.1684460756235,34165.674914457806,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,236,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,236,0,56,530,30,500,500,32000,357.76311850770594,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236,597.17651834317917,53.5,543.67651834317917,4.5080722675557166,539.16844607562348,2165.6749144578062,0,543.67651834317917,1127.1765183431792]
[null,237,1127.1765183431792,83.5,1043.6765183431792,3.6094581907630103,1040.0670601524162,33125.607854305388,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,237,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,237,0,57,530,30,500,500,31500,357.16783877641171,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237,597.17651834317917,53.5,543.67651834317917,3.6094581907630103,540.06706015241616,1625.60785430539,0,543.67651834317917,1127.1765183431792]
[null,238,1127.1765183431792,83.5,1043.6765183431792,2.7093464238423164,1040.9671719193368,32084.640682386053,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,238,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,238,0,58,530,30,500,500,31000,356.57354952719976,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238,597.17651834317917,53.5,543.67651834317917,2.7093464238423164,540.96717191933681,1084.6406823860532,0,543.67651834317917,1127.1765183431792]
[null,239,1127.1765183431792,83.5,1043.6765183431792,1.807734470643422,1041.8687838725359,31042.771898513518,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,239,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,239,0,59,530,30,500,500,30500,355.98024911201304,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239,597.17651834317917,53.5,543.67651834317917,1.807734470643422,541.8687838725358,542.77189851351739,0,543.67651834317917,1127.1765183431792]
[null,240,1127.1765183431792,83.5,1043.6765183431792,0.90461983085586228,1042.7718985135175,30000,-1043.6765183431792,-1127.1765183431792,null,null,null,null,null,null,null,null,240,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,240,0,60,530,30,500,500,30000,355.3879358855371,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240,597.17651834317917,53.5,543.67651834317917,0.90461983085586228,542.77189851351739,0,0,543.67651834317917,1127.1765183431792]
[null,241,530,30,500,0,500,29500,-500,-530,null,null,null,null,null,null,null,null,241,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,241,0,61,530,30,500,500,29500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,242,530,30,500,0,500,29000,-500,-530,null,null,null,null,null,null,null,null,242,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,242,0,62,530,30,500,500,29000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,243,530,30,500,0,500,28500,-500,-530,null,null,null,null,null,null,null,null,243,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,243,0,63,530,30,500,500,28500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,244,530,30,500,0,500,28000,-500,-530,null,null,null,null,null,null,null,null,244,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,244,0,64,530,30,500,500,28000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,245,530,30,500,0,500,27500,-500,-530,null,null,null,null,null,null,null,null,245,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,245,0,65,530,30,500,500,27500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,246,530,30,500,0,500,27000,-500,-530,null,null,null,null,null,null,null,null,246,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,246,0,66,530,30,500,500,27000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,247,530,30,500,0,500,26500,-500,-530,null,null,null,null,null,null,null,null,247,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,247,0,67,530,30,500,500,26500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,248,530,30,500,0,500,26000,-500,-530,null,null,null,null,null,null,null,null,248,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,248,0,68,530,30,500,500,26000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,249,530,30,500,0,500,25500,-500,-530,null,null,null,null,null,null,null,null,249,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,249,0,69,530,30,500,500,25500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,250,530,30,500,0,500,25000,-500,-530,null,null,null,null,null,null,null,null,250,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,250,0,70,530,30,500,500,25000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,251,530,30,500,0,500,24500,-500,-530,null,null,null,null,null,null,null,null,251,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,251,0,71,530,30,500,500,24500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,252,530,30,500,0,500,24000,-500,-530,null,null,null,null,null,null,null,null,252,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,252,0,72,530,30,500,500,24000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,253,530,30,500,0,500,23500,-500,-530,null,null,null,null,null,null,null,null,253,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,253,0,73,530,30,500,500,23500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,254,530,30,500,0,500,23000,-500,-530,null,null,null,null,null,null,null,null,254,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,254,0,74,530,30,500,500,23000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,255,530,30,500,0,500,22500,-500,-530,null,null,null,null,null,null,null,null,255,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,255,0,75,530,30,500,500,22500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,256,530,30,500,0,500,{"$f":"Z283+AI283+AR283+BF283+BO283+BW283+CE283+CM283+CU283","v":22000},-500,-530,null,null,null,null,null,null,null,null,256,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,256,0,{"$f":"IF(OR((AY283-$J$10)<0,AY283>$AY$24),0,AY283-$J$10)","v":76},530,30,500,500,22000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,257,{"$f":"U284+AD284+AM284+BB284+BJ284+BR284+BZ284+CH284+CP284","v":530},{"$f":"V284+AE284+AN284+BC284+BK284+BS284+CA284+CI284+CQ284","v":30},{"$f":"W284+AF284+AO284+BD284+BL284+BT284+CB284+CJ284+CR284","v":500},{"$f":"X284+AG284+AP284+BM284+BU284+CC284+CK284+CS284","v":0},{"$f":"Y284+AH284+AQ284+BE284+BN284+BV284+CD284+CL284+CT284","v":500},21500,-500,-530,null,null,null,null,null,null,null,null,257,{"$f":"IF($S284>$K$7,0,$S284)","v":0},{"$f":"IF(S284>$S$24,0,IF($AB$21=3,IF(T284=$S$24,W284+V284,ROUND(-PMT(($V$24+($P$7*$N$7)+($Q$7*$O$7))/12,$S$24,$U$24,0,0),2)),W284+V284))","v":0},{"$f":"IF(S284>$S$24,0,IF($AB$21=1,TRUNC($U$24*$P$7*$N$7/12,2)+TRUNC($U$24*$Q$7*$O$7/12,2),IF($AB$21=2,TRUNC(Z283*$P$7*$N$7/12,2)+TRUNC(Z283*$Q$7*$O$7/12,2),TRUNC(Z283*$P$7*$N$7/12,2)+TRUNC(Z283*$Q$7*$O$7/12,2))))","v":0},{"$f":"IF(S284>$S$24,0,IF($AB$21=3,IF(T284=$S$24,Y284+X284,U284-V284),IF(T284=$S$24,Y284+X284,ROUND(-PMT($V$24/12,$S$24,$U$24,0,0),2))))","v":0},{"$f":"IF(S284>$S$24,0,Z283*$V$24/12)","v":0},{"$f":"IF(S284>$S$24,0,(IF(T284=$S$24,Z283,W284-X284)))","v":0},{"$f":"IF(S284>$S$24,0,Z283-Y284)","v":0},{"$f":"IF(S284>$K$15,0,IF($AT$22<>3,U284*((1+($L$15/12))^(-T284)),U284*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-T284))))","v":0},null,{"$f":"IF($S284>$K$8,0,$S284)","v":0},{"$f":"IF(S284>$AC$24,0,IF($AK$21=3,IF(AC284=$AC$24,AF284+AE284,ROUND(-PMT(($AE$24+($P$8*$N$8)+($Q$8*$O$8))/12,$AC$24,$AD$24,0,0),2)),AF284+AE284))","v":0},{"$f":"IF(S284>$AC$24,0,IF($AK$21=1,TRUNC($AD$24*$P$8*$N$8/12,2)+TRUNC($AD$24*$Q$8*$O$8/12,2),IF($AK$21=2,TRUNC(AI283*$P$8*$N$8/12,2)+TRUNC(AI283*$Q$8*$O$8/12,2),TRUNC(AI283*$P$8*$N$8/12,2)+TRUNC(AI283*$Q$8*$O$8/12,2))))","v":0},{"$f":"IF(S284>$AC$24,0,IF($AK$21=3,IF(AC284=$AC$24,AH284+AG284,AD284-AE284),IF(AC284=$AC$24,AH284+AG284,ROUND(-PMT($AE$24/12,$AC$24,$AD$24,0,0),2))))","v":0},{"$f":"IF(S284>$AC$24,0,AI283*$AE$24/12)","v":0},{"$f":"IF(S284>$AC$24,0,(IF(AC284=$AC$24,AI283,AF284-AG284)))","v":0},{"$f":"IF(S284>$AC$24,0,AI283-AH284)","v":0},{"$f":"IF(AC284>$K$15,0,IF($AT$22<>3,AD284*((1+($L$15/12))^(-AC284)),AD284*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AC284))))","v":0},null,{"$f":"IF($S284>$K$9,0,$S284)","v":0},{"$f":"IF(S284>$AL$24,0,IF($AT$21=3,IF(AL284=$AL$24,AO284+AN284,ROUND(-PMT(($AN$24+($P$9*$N$9)+($Q$9*$O$9))/12,$AL$24,$AM$24,0,0),2)),AO284+AN284))","v":0},{"$f":"IF(S284>$AL$24,0,IF($AT$21=1,TRUNC($AM$24*$P$9*$N$9/12,2)+TRUNC($AM$24*$Q$9*$O$9/12,2),IF($AT$21=2,TRUNC(AR283*$P$9*$N$9/12,2)+TRUNC(AR283*$Q$9*$O$9/12,2),TRUNC(AR283*$P$9*$N$9/12,2)+TRUNC(AR283*$Q$9*$O$9/12,2))))","v":0},{"$f":"IF(S284>$AL$24,0,IF($AT$21=3,IF(AL284=$AL$24,AQ284+AP284,AM284-AN284),IF(AL284=$AL$24,AQ284+AP284,ROUND(-PMT($AN$24/12,$AL$24,$AM$24,0,0),2))))","v":0},{"$f":"IF(S284>$AL$24,0,AR283*$AN$24/12)","v":0},{"$f":"IF(S284>$AL$24,0,(IF(AL284=$AL$24,AR283,AO284-AP284)))","v":0},{"$f":"IF(AL284>$AL$24,0,AR283-AQ284)","v":0},{"$f":"IF(AL284>$K$15,0,IF($AT$22<>3,AM284*((1+($L$15/12))^(-AL284)),AM284*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AL284))))","v":0},null,null,null,null,null,{"$f":"IF($S284>$AY$24,0,$S284)","v":257},{"$f":"IF(AY284>$J$10,0,AY284)","v":0},77,530,{"$f":"IF(AY284=0,0,IF(AY284>$AY$24,0,IF($AT$22=1,TRUNC($BB$24*$P$10*$N$10/12,2)+TRUNC($BB$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BF283*$P$10*$N$10/12,2)+TRUNC(BF283*$Q$10*$O$10/12,2),TRUNC(BF283*$P$10*$N$10/12,2)+TRUNC(BF283*$Q$10*$O$10/12,2)))))","v":30},{"$f":"IF(AY284=0,0,IF(AY284<=$J$10,$BB$24*$BD$23/$J$10,$BB$24*$I$10/$BA$24))","v":500},500,{"$f":"BF283-BE284","v":21500},{"$f":"IF(AY284>$K$15,0,IF($AT$22<>3,BB284*(1+($L$15/12))^(-AY284),BB284*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-AY284))))","v":0},null,{"$f":"IF($S284>$K$11,0,$S284)","v":0},{"$f":"IF($S284>$BI$24,0,IF($AT$22=3,IF(BI284=$BI$24,BL284+BK284,ROUND(-PMT(($BK$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BI$24,$BJ$24,0,0),2)),BL284+BK284))","v":0},{"$f":"IF($S284>$BI$24,0,IF($AT$22=1,TRUNC($BJ$24*$P$10*$N$10/12,2)+TRUNC($BJ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BO283*$P$10*$N$10/12,2)+TRUNC(BO283*$Q$10*$O$10/12,2),TRUNC(BO283*$P$10*$N$10/12,2)+TRUNC(BO283*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S284>$BI$24,0,IF($AT$22=3,IF(BI284=$BI$24,BN284+BM284,BJ284-BK284),IF(BI284=$BI$24,BN284+BM284,ROUND(-PMT($BK$24/12,$BI$24,$BJ$24,0,0),2))))","v":0},{"$f":"IF($S284>$BI$24,0,BO283*$BK$24/12)","v":0},{"$f":"IF($S284>$BI$24,0,(IF(BI284=$BI$24,BO283,BL284-BM284)))","v":0},{"$f":"IF($S284>$BI$24,0,BO283-BN284)","v":0},{"$f":"IF(BI284>$K$15,0,IF(BI284>$BI$24,0,IF($AT$22<>3,BJ284*(1+($L$15/12))^(-BI284),BJ284*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BI284)))))","v":0},{"$f":"IF($S284>$K$12,0,$S284)","v":0},{"$f":"IF($S284>$BQ$24,0,IF($AT$22=3,IF(BQ284=$BQ$24,BT284+BS284,ROUND(-PMT(($BS$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BQ$24,$BR$24,0,0),2)),BT284+BS284))","v":0},{"$f":"IF($S284>$BQ$24,0,IF($AT$22=1,TRUNC($BR$24*$P$10*$N$10/12,2)+TRUNC($BR$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BW283*$P$10*$N$10/12,2)+TRUNC(BW283*$Q$10*$O$10/12,2),TRUNC(BW283*$P$10*$N$10/12,2)+TRUNC(BW283*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S284>$BQ$24,0,IF($AT$22=3,IF(BQ284=$BQ$24,BV284+BU284,BR284-BS284),IF(BQ284=$BQ$24,BV284+BU284,ROUND(-PMT($BS$24/12,$BQ$24,$BR$24,0,0),2))))","v":0},{"$f":"IF($S284>$BQ$24,0,BW283*$BS$24/12)","v":0},{"$f":"IF($S284>$BQ$24,0,(IF(BQ284=$BQ$24,BW283,BT284-BU284)))","v":0},{"$f":"IF($S284>$BQ$24,0,BW283-BV284)","v":0},{"$f":"IF(BQ284>$K$15,0,IF(BQ284>$BQ$24,0,IF($AT$22<>3,BR284*(1+($L$15/12))^(-BQ284),BR284*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BQ284)))))","v":0},{"$f":"IF($S284>$K$13,0,$S284)","v":0},{"$f":"IF($S284>$BY$24,0,IF($AT$22=3,IF(BY284=$BY$24,CB284+CA284,ROUND(-PMT(($CA$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BY$24,$BZ$24,0,0),2)),CB284+CA284))","v":0},{"$f":"IF($S284>$BY$24,0,IF($AT$22=1,TRUNC($BZ$24*$P$10*$N$10/12,2)+TRUNC($BZ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CE283*$P$10*$N$10/12,2)+TRUNC(CE283*$Q$10*$O$10/12,2),TRUNC(CE283*$P$10*$N$10/12,2)+TRUNC(CE283*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S284>$BY$24,0,IF($AT$22=3,IF(BY284=$BY$24,CD284+CC284,BZ284-CA284),IF(BY284=$BY$24,CD284+CC284,ROUND(-PMT($CA$24/12,$BY$24,$BZ$24,0,0),2))))","v":0},{"$f":"IF($S284>$BY$24,0,CE283*$CA$24/12)","v":0},{"$f":"IF($S284>$BY$24,0,(IF(BY284=$BY$24,CE283,CB284-CC284)))","v":0},{"$f":"IF($S284>$BY$24,0,CE283-CD284)","v":0},{"$f":"IF(BY284>$K$15,0,IF($AT$22<>3,BZ284*(1+($L$15/12))^(-BY284),BZ284*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BY284))))","v":0},{"$f":"IF($S284>$K$14,0,$S284)","v":0},{"$f":"IF($S284>$CG$24,0,IF($AT$22=3,IF(CG284=$CG$24,CJ284+CI284,ROUND(-PMT(($CI$24+($P$10*$N$10)+($Q$10*$O$10))/12,$CG$24,$CH$24,0,0),2)),CJ284+CI284))","v":0},{"$f":"IF($S284>$CG$24,0,IF($AT$22=1,TRUNC($CH$24*$P$10*$N$10/12,2)+TRUNC($CH$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CM283*$P$10*$N$10/12,2)+TRUNC(CM283*$Q$10*$O$10/12,2),TRUNC(CM283*$P$10*$N$10/12,2)+TRUNC(CM283*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S284>$CG$24,0,IF($AT$22=3,IF(CG284=$CG$24,CL284+CK284,CH284-CI284),IF(CG284=$CG$24,CL284+CK284,ROUND(-PMT($CI$24/12,$CG$24,$CH$24,0,0),2))))","v":0},{"$f":"IF($S284>$CG$24,0,CM283*$CI$24/12)","v":0},{"$f":"IF($S284>$CG$24,0,(IF(CG284=$CG$24,CM283,CJ284-CK284)))","v":0},{"$f":"IF($S284>$CG$24,0,CM283-CL284)","v":0},{"$f":"IF(CG284>$K$15,0,IF($AT$22<>3,CH284*(1+($L$15/12))^(-CG284),CH284*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-CG284))))","v":0},{"$f":"IF($S284>$K$15,0,$S284)","v":0},{"$f":"IF($S284>$F$402,0,IF($AT$22<>3,CW284+CQ284,IF(CO284=$CO$24,CR284+CQ284,CW284)))","v":0},0,0,0,0,0,0,0,530]
[null,258,530,30,500,0,500,21000,{"$f":"-(W285+AF285+AO285+BD285+BL285+BT285+CB285+CJ285+CR285)","v":-500},{"$f":"-C285","v":-530},null,null,null,null,null,null,null,null,258,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,258,0,78,{"$f":"BD285+BC285","v":530},30,500,{"$f":"BD285","v":500},21000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,259,530,30,500,0,500,20500,-500,-530,null,null,null,null,null,null,null,null,259,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,259,0,79,530,30,500,500,20500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,260,530,30,500,0,500,20000,-500,-530,null,null,null,null,null,null,null,null,260,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,260,0,80,530,30,500,500,20000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,261,530,30,500,0,500,19500,-500,-530,null,null,null,null,null,null,null,null,261,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,261,0,81,530,30,500,500,19500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,262,530,30,500,0,500,19000,-500,-530,null,null,null,null,null,null,null,null,262,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,262,0,82,530,30,500,500,19000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,263,530,30,500,0,500,18500,-500,-530,null,null,null,null,null,null,null,null,263,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,263,0,83,530,30,500,500,18500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,264,530,30,500,0,500,18000,-500,-530,null,null,null,null,null,null,null,null,264,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,264,0,84,530,30,500,500,18000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,265,530,30,500,0,500,17500,-500,-530,null,null,null,null,null,null,null,null,265,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,265,0,85,530,30,500,500,17500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,266,530,30,500,0,500,17000,-500,-530,null,null,null,null,null,null,null,null,266,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,266,0,86,530,30,500,500,17000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,267,530,30,500,0,500,16500,-500,-530,null,null,null,null,null,null,null,null,267,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,267,0,87,530,30,500,500,16500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,268,530,30,500,0,500,16000,-500,-530,null,null,null,null,null,null,null,null,268,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,268,0,88,530,30,500,500,16000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,269,530,30,500,0,500,15500,-500,-530,null,null,null,null,null,null,null,null,269,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,269,0,89,530,30,500,500,15500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,270,530,30,500,0,500,15000,-500,-530,null,null,null,null,null,null,null,null,270,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,270,0,90,530,30,500,500,15000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,271,530,30,500,0,500,14500,-500,-530,null,null,null,null,null,null,null,null,271,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,271,0,91,530,30,500,500,14500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,272,530,30,500,0,500,14000,-500,-530,null,null,null,null,null,null,null,null,272,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,272,0,92,530,30,500,500,14000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,273,530,30,500,0,500,13500,-500,-530,null,null,null,null,null,null,null,null,273,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,273,0,93,530,30,500,500,13500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,274,530,30,500,0,500,13000,-500,-530,null,null,null,null,null,null,null,null,274,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,274,0,94,530,30,500,500,13000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,275,530,30,500,0,500,12500,-500,-530,null,null,null,null,null,null,null,null,275,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,275,0,95,530,30,500,500,12500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,276,530,30,500,0,500,12000,-500,-530,null,null,null,null,null,null,null,null,276,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,276,0,96,530,30,500,500,12000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,277,530,30,500,0,500,11500,-500,-530,null,null,null,null,null,null,null,null,277,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,277,0,97,530,30,500,500,11500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,278,530,30,500,0,500,11000,-500,-530,null,null,null,null,null,null,null,null,278,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,278,0,98,530,30,500,500,11000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,279,530,30,500,0,500,10500,-500,-530,null,null,null,null,null,null,null,null,279,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,279,0,99,530,30,500,500,10500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,280,530,30,500,0,500,10000,-500,-530,null,null,null,null,null,null,null,null,280,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,280,0,100,530,30,500,500,10000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,281,530,30,500,0,500,9500,-500,-530,null,null,null,null,null,null,null,null,281,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,281,0,101,530,30,500,500,9500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,282,530,30,500,0,500,9000,-500,-530,null,null,null,null,null,null,null,null,282,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,282,0,102,530,30,500,500,9000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,283,530,30,500,0,500,8500,-500,-530,null,null,null,null,null,null,null,null,283,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,283,0,103,530,30,500,500,8500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,284,530,30,500,0,500,8000,-500,-530,null,null,null,null,null,null,null,null,284,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,284,0,104,530,30,500,500,8000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,285,530,30,500,0,500,7500,-500,-530,null,null,null,null,null,null,null,null,285,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,285,0,105,530,30,500,500,7500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,286,530,30,500,0,500,7000,-500,-530,null,null,null,null,null,null,null,null,286,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,286,0,106,530,30,500,500,7000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,287,530,30,500,0,500,6500,-500,-530,null,null,null,null,null,null,null,null,287,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,287,0,107,530,30,500,500,6500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,288,530,30,500,0,500,6000,-500,-530,null,null,null,null,null,null,null,null,288,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,288,0,108,530,30,500,500,6000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,289,530,30,500,0,500,5500,-500,-530,null,null,null,null,null,null,null,null,289,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,289,0,109,530,30,500,500,5500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,290,530,30,500,0,500,5000,-500,-530,null,null,null,null,null,null,null,null,290,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,290,0,110,530,30,500,500,5000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,291,530,30,500,0,500,4500,-500,-530,null,null,null,null,null,null,null,null,291,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,291,0,111,530,30,500,500,4500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($S318>$CO$24,0,IF($AT$22=1,TRUNC($CP$24*$P$10*$N$10/12,2)+TRUNC($CP$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CU317*$P$10*$N$10/12,2)+TRUNC(CU317*$Q$10*$O$10/12,2),TRUNC(CU317*$P$10*$N$10/12,2)+TRUNC(CU317*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S318>$F$402,0,IF($AT$22<>3,CW318,IF(CO318=$CO$24,CT318+CS318,CP318-CQ318)))","v":0},{"$f":"IF($S318>$CO$24,0,CU317*$CQ$24/12)","v":0},{"$f":"IF($S318>$CO$24,0,(IF(CO318=$CO$24,CU317,CR318-CS318)))","v":0},{"$f":"IF($S318>$CO$24,0,CU317-CT318)","v":0},{"$f":"IF($AT$22=2,CQ318*((1+($CQ$24/12))^(-CO318)),0)","v":0},{"$f":"IF($S318>$F$402,0,IF($AT$22<>2,$H$402-U318-AD318-AM318-BB318-BJ318-BR318-BZ318-CH318,$H$402-U318-AD318-AM318-BB318-BJ318-BR318-BZ318-CH318-CQ318))","v":0},{"$f":"U318+AD318+AM318+BB318+BJ318+BR318+BZ318+CH318+CP318","v":530}]
[null,292,530,30,500,0,500,4000,-500,-530,null,null,null,null,null,null,null,null,292,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,292,0,112,530,30,500,500,4000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,293,530,30,500,0,500,3500,-500,-530,null,null,null,null,null,null,null,null,293,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,293,0,113,530,30,500,500,3500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,294,530,30,500,0,500,3000,-500,-530,null,null,null,null,null,null,null,null,294,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,294,0,114,530,30,500,500,3000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,295,530,30,500,0,500,2500,-500,-530,null,null,null,null,null,null,null,null,295,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,295,0,115,530,30,500,500,2500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,296,530,30,500,0,500,2000,-500,-530,null,null,null,null,null,null,null,null,296,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,296,0,116,530,30,500,500,2000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,297,530,30,500,0,500,1500,-500,-530,null,null,null,null,null,null,null,null,297,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,297,0,117,530,30,500,500,1500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,298,530,30,500,0,500,1000,-500,-530,null,null,null,null,null,null,null,null,298,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,298,0,118,530,30,500,500,1000,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,299,530,30,500,0,500,500,-500,-530,null,null,null,null,null,null,null,null,299,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,299,0,119,530,30,500,500,500,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,300,530,30,500,0,500,0,-500,-530,null,null,null,null,null,null,null,null,300,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,300,0,120,530,30,500,500,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530]
[null,301,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,301,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,302,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,302,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,303,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,303,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,304,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,304,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,305,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,305,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,306,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,306,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,307,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,307,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,308,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,308,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,309,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,309,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,310,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,310,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,311,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,311,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,312,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,312,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,313,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,313,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,314,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,314,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,315,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,315,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,316,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,316,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,317,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,317,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,318,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,318,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,319,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,319,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,320,0,0,0,0,0,{"$f":"Z347+AI347+AR347+BF347+BO347+BW347+CE347+CM347+CU347","v":0},0,0,null,null,null,null,null,null,null,null,320,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,{"$f":"IF(OR((AY347-$J$10)<0,AY347>$AY$24),0,AY347-$J$10)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,321,{"$f":"U348+AD348+AM348+BB348+BJ348+BR348+BZ348+CH348+CP348","v":0},{"$f":"V348+AE348+AN348+BC348+BK348+BS348+CA348+CI348+CQ348","v":0},{"$f":"W348+AF348+AO348+BD348+BL348+BT348+CB348+CJ348+CR348","v":0},{"$f":"X348+AG348+AP348+BM348+BU348+CC348+CK348+CS348","v":0},{"$f":"Y348+AH348+AQ348+BE348+BN348+BV348+CD348+CL348+CT348","v":0},0,0,0,null,null,null,null,null,null,null,null,321,{"$f":"IF($S348>$K$7,0,$S348)","v":0},{"$f":"IF(S348>$S$24,0,IF($AB$21=3,IF(T348=$S$24,W348+V348,ROUND(-PMT(($V$24+($P$7*$N$7)+($Q$7*$O$7))/12,$S$24,$U$24,0,0),2)),W348+V348))","v":0},{"$f":"IF(S348>$S$24,0,IF($AB$21=1,TRUNC($U$24*$P$7*$N$7/12,2)+TRUNC($U$24*$Q$7*$O$7/12,2),IF($AB$21=2,TRUNC(Z347*$P$7*$N$7/12,2)+TRUNC(Z347*$Q$7*$O$7/12,2),TRUNC(Z347*$P$7*$N$7/12,2)+TRUNC(Z347*$Q$7*$O$7/12,2))))","v":0},{"$f":"IF(S348>$S$24,0,IF($AB$21=3,IF(T348=$S$24,Y348+X348,U348-V348),IF(T348=$S$24,Y348+X348,ROUND(-PMT($V$24/12,$S$24,$U$24,0,0),2))))","v":0},{"$f":"IF(S348>$S$24,0,Z347*$V$24/12)","v":0},{"$f":"IF(S348>$S$24,0,(IF(T348=$S$24,Z347,W348-X348)))","v":0},{"$f":"IF(S348>$S$24,0,Z347-Y348)","v":0},{"$f":"IF(S348>$K$15,0,IF($AT$22<>3,U348*((1+($L$15/12))^(-T348)),U348*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-T348))))","v":0},null,{"$f":"IF($S348>$K$8,0,$S348)","v":0},{"$f":"IF(S348>$AC$24,0,IF($AK$21=3,IF(AC348=$AC$24,AF348+AE348,ROUND(-PMT(($AE$24+($P$8*$N$8)+($Q$8*$O$8))/12,$AC$24,$AD$24,0,0),2)),AF348+AE348))","v":0},{"$f":"IF(S348>$AC$24,0,IF($AK$21=1,TRUNC($AD$24*$P$8*$N$8/12,2)+TRUNC($AD$24*$Q$8*$O$8/12,2),IF($AK$21=2,TRUNC(AI347*$P$8*$N$8/12,2)+TRUNC(AI347*$Q$8*$O$8/12,2),TRUNC(AI347*$P$8*$N$8/12,2)+TRUNC(AI347*$Q$8*$O$8/12,2))))","v":0},{"$f":"IF(S348>$AC$24,0,IF($AK$21=3,IF(AC348=$AC$24,AH348+AG348,AD348-AE348),IF(AC348=$AC$24,AH348+AG348,ROUND(-PMT($AE$24/12,$AC$24,$AD$24,0,0),2))))","v":0},{"$f":"IF(S348>$AC$24,0,AI347*$AE$24/12)","v":0},{"$f":"IF(S348>$AC$24,0,(IF(AC348=$AC$24,AI347,AF348-AG348)))","v":0},{"$f":"IF(S348>$AC$24,0,AI347-AH348)","v":0},{"$f":"IF(AC348>$K$15,0,IF($AT$22<>3,AD348*((1+($L$15/12))^(-AC348)),AD348*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AC348))))","v":0},null,{"$f":"IF($S348>$K$9,0,$S348)","v":0},{"$f":"IF(S348>$AL$24,0,IF($AT$21=3,IF(AL348=$AL$24,AO348+AN348,ROUND(-PMT(($AN$24+($P$9*$N$9)+($Q$9*$O$9))/12,$AL$24,$AM$24,0,0),2)),AO348+AN348))","v":0},{"$f":"IF(S348>$AL$24,0,IF($AT$21=1,TRUNC($AM$24*$P$9*$N$9/12,2)+TRUNC($AM$24*$Q$9*$O$9/12,2),IF($AT$21=2,TRUNC(AR347*$P$9*$N$9/12,2)+TRUNC(AR347*$Q$9*$O$9/12,2),TRUNC(AR347*$P$9*$N$9/12,2)+TRUNC(AR347*$Q$9*$O$9/12,2))))","v":0},{"$f":"IF(S348>$AL$24,0,IF($AT$21=3,IF(AL348=$AL$24,AQ348+AP348,AM348-AN348),IF(AL348=$AL$24,AQ348+AP348,ROUND(-PMT($AN$24/12,$AL$24,$AM$24,0,0),2))))","v":0},{"$f":"IF(S348>$AL$24,0,AR347*$AN$24/12)","v":0},{"$f":"IF(S348>$AL$24,0,(IF(AL348=$AL$24,AR347,AO348-AP348)))","v":0},{"$f":"IF(AL348>$AL$24,0,AR347-AQ348)","v":0},{"$f":"IF(AL348>$K$15,0,IF($AT$22<>3,AM348*((1+($L$15/12))^(-AL348)),AM348*((1+(($L$15+($P$7*$N$7)+($Q$7*$O$7))/12))^(-AL348))))","v":0},null,null,null,null,null,{"$f":"IF($S348>$AY$24,0,$S348)","v":0},{"$f":"IF(AY348>$J$10,0,AY348)","v":0},0,0,{"$f":"IF(AY348=0,0,IF(AY348>$AY$24,0,IF($AT$22=1,TRUNC($BB$24*$P$10*$N$10/12,2)+TRUNC($BB$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BF347*$P$10*$N$10/12,2)+TRUNC(BF347*$Q$10*$O$10/12,2),TRUNC(BF347*$P$10*$N$10/12,2)+TRUNC(BF347*$Q$10*$O$10/12,2)))))","v":0},{"$f":"IF(AY348=0,0,IF(AY348<=$J$10,$BB$24*$BD$23/$J$10,$BB$24*$I$10/$BA$24))","v":0},0,{"$f":"BF347-BE348","v":0},{"$f":"IF(AY348>$K$15,0,IF($AT$22<>3,BB348*(1+($L$15/12))^(-AY348),BB348*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-AY348))))","v":0},null,{"$f":"IF($S348>$K$11,0,$S348)","v":0},{"$f":"IF($S348>$BI$24,0,IF($AT$22=3,IF(BI348=$BI$24,BL348+BK348,ROUND(-PMT(($BK$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BI$24,$BJ$24,0,0),2)),BL348+BK348))","v":0},{"$f":"IF($S348>$BI$24,0,IF($AT$22=1,TRUNC($BJ$24*$P$10*$N$10/12,2)+TRUNC($BJ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BO347*$P$10*$N$10/12,2)+TRUNC(BO347*$Q$10*$O$10/12,2),TRUNC(BO347*$P$10*$N$10/12,2)+TRUNC(BO347*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S348>$BI$24,0,IF($AT$22=3,IF(BI348=$BI$24,BN348+BM348,BJ348-BK348),IF(BI348=$BI$24,BN348+BM348,ROUND(-PMT($BK$24/12,$BI$24,$BJ$24,0,0),2))))","v":0},{"$f":"IF($S348>$BI$24,0,BO347*$BK$24/12)","v":0},{"$f":"IF($S348>$BI$24,0,(IF(BI348=$BI$24,BO347,BL348-BM348)))","v":0},{"$f":"IF($S348>$BI$24,0,BO347-BN348)","v":0},{"$f":"IF(BI348>$K$15,0,IF(BI348>$BI$24,0,IF($AT$22<>3,BJ348*(1+($L$15/12))^(-BI348),BJ348*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BI348)))))","v":0},{"$f":"IF($S348>$K$12,0,$S348)","v":0},{"$f":"IF($S348>$BQ$24,0,IF($AT$22=3,IF(BQ348=$BQ$24,BT348+BS348,ROUND(-PMT(($BS$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BQ$24,$BR$24,0,0),2)),BT348+BS348))","v":0},{"$f":"IF($S348>$BQ$24,0,IF($AT$22=1,TRUNC($BR$24*$P$10*$N$10/12,2)+TRUNC($BR$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(BW347*$P$10*$N$10/12,2)+TRUNC(BW347*$Q$10*$O$10/12,2),TRUNC(BW347*$P$10*$N$10/12,2)+TRUNC(BW347*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S348>$BQ$24,0,IF($AT$22=3,IF(BQ348=$BQ$24,BV348+BU348,BR348-BS348),IF(BQ348=$BQ$24,BV348+BU348,ROUND(-PMT($BS$24/12,$BQ$24,$BR$24,0,0),2))))","v":0},{"$f":"IF($S348>$BQ$24,0,BW347*$BS$24/12)","v":0},{"$f":"IF($S348>$BQ$24,0,(IF(BQ348=$BQ$24,BW347,BT348-BU348)))","v":0},{"$f":"IF($S348>$BQ$24,0,BW347-BV348)","v":0},{"$f":"IF(BQ348>$K$15,0,IF(BQ348>$BQ$24,0,IF($AT$22<>3,BR348*(1+($L$15/12))^(-BQ348),BR348*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BQ348)))))","v":0},{"$f":"IF($S348>$K$13,0,$S348)","v":0},{"$f":"IF($S348>$BY$24,0,IF($AT$22=3,IF(BY348=$BY$24,CB348+CA348,ROUND(-PMT(($CA$24+($P$10*$N$10)+($Q$10*$O$10))/12,$BY$24,$BZ$24,0,0),2)),CB348+CA348))","v":0},{"$f":"IF($S348>$BY$24,0,IF($AT$22=1,TRUNC($BZ$24*$P$10*$N$10/12,2)+TRUNC($BZ$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CE347*$P$10*$N$10/12,2)+TRUNC(CE347*$Q$10*$O$10/12,2),TRUNC(CE347*$P$10*$N$10/12,2)+TRUNC(CE347*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S348>$BY$24,0,IF($AT$22=3,IF(BY348=$BY$24,CD348+CC348,BZ348-CA348),IF(BY348=$BY$24,CD348+CC348,ROUND(-PMT($CA$24/12,$BY$24,$BZ$24,0,0),2))))","v":0},{"$f":"IF($S348>$BY$24,0,CE347*$CA$24/12)","v":0},{"$f":"IF($S348>$BY$24,0,(IF(BY348=$BY$24,CE347,CB348-CC348)))","v":0},{"$f":"IF($S348>$BY$24,0,CE347-CD348)","v":0},{"$f":"IF(BY348>$K$15,0,IF($AT$22<>3,BZ348*(1+($L$15/12))^(-BY348),BZ348*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-BY348))))","v":0},{"$f":"IF($S348>$K$14,0,$S348)","v":0},{"$f":"IF($S348>$CG$24,0,IF($AT$22=3,IF(CG348=$CG$24,CJ348+CI348,ROUND(-PMT(($CI$24+($P$10*$N$10)+($Q$10*$O$10))/12,$CG$24,$CH$24,0,0),2)),CJ348+CI348))","v":0},{"$f":"IF($S348>$CG$24,0,IF($AT$22=1,TRUNC($CH$24*$P$10*$N$10/12,2)+TRUNC($CH$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CM347*$P$10*$N$10/12,2)+TRUNC(CM347*$Q$10*$O$10/12,2),TRUNC(CM347*$P$10*$N$10/12,2)+TRUNC(CM347*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S348>$CG$24,0,IF($AT$22=3,IF(CG348=$CG$24,CL348+CK348,CH348-CI348),IF(CG348=$CG$24,CL348+CK348,ROUND(-PMT($CI$24/12,$CG$24,$CH$24,0,0),2))))","v":0},{"$f":"IF($S348>$CG$24,0,CM347*$CI$24/12)","v":0},{"$f":"IF($S348>$CG$24,0,(IF(CG348=$CG$24,CM347,CJ348-CK348)))","v":0},{"$f":"IF($S348>$CG$24,0,CM347-CL348)","v":0},{"$f":"IF(CG348>$K$15,0,IF($AT$22<>3,CH348*(1+($L$15/12))^(-CG348),CH348*((1+(($L$15+($P$10*$N$10)+($Q$10*$O$10))/12))^(-CG348))))","v":0},{"$f":"IF($S348>$K$15,0,$S348)","v":0},{"$f":"IF($S348>$F$402,0,IF($AT$22<>3,CW348+CQ348,IF(CO348=$CO$24,CR348+CQ348,CW348)))","v":0},0,0,0,0,0,0,0,0]
[null,322,0,0,0,0,0,0,{"$f":"-(W349+AF349+AO349+BD349+BL349+BT349+CB349+CJ349+CR349)","v":0},{"$f":"-C349","v":0},null,null,null,null,null,null,null,null,322,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,{"$f":"BD349+BC349","v":0},0,0,{"$f":"BD349","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,323,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,323,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,324,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,324,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,325,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,325,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,326,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,326,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,327,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,327,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,328,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,328,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,329,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,329,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,330,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,330,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,331,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,331,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,332,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,332,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,333,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,333,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,334,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,334,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,335,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,335,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,336,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,336,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,337,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,337,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,338,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,338,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,339,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,339,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,340,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,340,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,341,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,341,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,342,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,342,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,343,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,343,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,344,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,344,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,345,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,345,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,346,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,346,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,347,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,347,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,348,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,348,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,349,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,349,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,350,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,350,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,351,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,351,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,352,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,352,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,353,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,353,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,354,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,354,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,355,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,355,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($S382>$CO$24,0,IF($AT$22=1,TRUNC($CP$24*$P$10*$N$10/12,2)+TRUNC($CP$24*$Q$10*$O$10/12,2),IF($AT$22=2,TRUNC(CU381*$P$10*$N$10/12,2)+TRUNC(CU381*$Q$10*$O$10/12,2),TRUNC(CU381*$P$10*$N$10/12,2)+TRUNC(CU381*$Q$10*$O$10/12,2))))","v":0},{"$f":"IF($S382>$F$402,0,IF($AT$22<>3,CW382,IF(CO382=$CO$24,CT382+CS382,CP382-CQ382)))","v":0},{"$f":"IF($S382>$CO$24,0,CU381*$CQ$24/12)","v":0},{"$f":"IF($S382>$CO$24,0,(IF(CO382=$CO$24,CU381,CR382-CS382)))","v":0},{"$f":"IF($S382>$CO$24,0,CU381-CT382)","v":0},{"$f":"IF($AT$22=2,CQ382*((1+($CQ$24/12))^(-CO382)),0)","v":0},{"$f":"IF($S382>$F$402,0,IF($AT$22<>2,$H$402-U382-AD382-AM382-BB382-BJ382-BR382-BZ382-CH382,$H$402-U382-AD382-AM382-BB382-BJ382-BR382-BZ382-CH382-CQ382))","v":0},{"$f":"U382+AD382+AM382+BB382+BJ382+BR382+BZ382+CH382+CP382","v":0}]
[null,356,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,356,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,357,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,357,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,358,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,358,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,359,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,359,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,360,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,360,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C28:C387)","v":302322.36440236383},{"$f":"SUM(D28:D387)","v":29435},{"$f":"SUM(E28:E387)","v":272887.36440236401},{"$f":"SUM(F28:F387)","v":32887.364402364263},{"$f":"SUM(G28:G387)","v":239999.99999999988},null,{"$f":"IRR(I27:I387,($L$7+$L$8+$L$9+$L$10+$L$11+$L$12+$L$13+$L$14+$L$15)/9)","v":9.5657778040503239E-4},{"$f":"IRR(J27:J387,($L$7+$L$8+$L$9+$L$10+$L$11+$L$12+$L$13+$L$14+$L$15)/9)","v":1.8259225467094353E-3},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U28:U387)","v":6036.6253110964235},{"$f":"SUM(V28:V387)","v":450},{"$f":"SUM(W28:W387)","v":5586.6253110964235},{"$f":"SUM(X28:X387)","v":586.62531109642919},{"$f":"SUM(Y28:Y387)","v":5000},null,null,null,null,{"$f":"SUM(AD28:AD387)","v":12276.83332348875},{"$f":"SUM(AE28:AE387)","v":950},{"$f":"SUM(AF28:AF387)","v":11326.833323488741},{"$f":"SUM(AG28:AG387)","v":1326.8333234887348},{"$f":"SUM(AH28:AH387)","v":9999.9999999999982},null,null,null,null,{"$f":"SUM(AM28:AM387)","v":24980.867963904064},{"$f":"SUM(AN28:AN387)","v":2000},{"$f":"SUM(AO28:AO387)","v":22980.867963904064},{"$f":"SUM(AP28:AP387)","v":2980.8679639040915},{"$f":"SUM(AQ28:AQ387)","v":20000.000000000004},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB28:BB387)","v":69000},{"$f":"SUM(BC28:BC387)","v":9000},{"$f":"SUM(BD28:BD387)","v":60000},{"$f":"SUM(BE28:BE387)","v":60000},null,null,null,null,{"$f":"SUM(BJ28:BJ387)","v":13986.571124865006},{"$f":"SUM(BK28:BK387)","v":1155},{"$f":"SUM(BL28:BL387)","v":12831.571124865004},{"$f":"SUM(BM28:BM387)","v":1831.5711248649602},{"$f":"SUM(BN28:BN387)","v":11000.000000000007},null,null,null,{"$f":"SUM(BR28:BR387)","v":16835.326785136538},{"$f":"SUM(BS28:BS387)","v":1430},{"$f":"SUM(BT28:BT387)","v":15405.32678513654},{"$f":"SUM(BU28:BU387)","v":2405.3267851364812},{"$f":"SUM(BV28:BV387)","v":13000.000000000007},null,null,null,{"$f":"SUM(BZ28:BZ387)","v":18475.865777571093},{"$f":"SUM(CA28:CA387)","v":1610},{"$f":"SUM(CB28:CB387)","v":16865.865777571056},{"$f":"SUM(CC28:CC387)","v":2865.8657775710631},{"$f":"SUM(CD28:CD387)","v":13999.999999999989},null,null,null,{"$f":"SUM(CH28:CH387)","v":0},{"$f":"SUM(CI28:CI387)","v":0},{"$f":"SUM(CJ28:CJ387)","v":0},{"$f":"SUM(CK28:CK387)","v":0},{"$f":"SUM(CL28:CL387)","v":0},null,null,null,{"$f":"SUM(CP28:CP387)","v":140730.27411630144},{"$f":"SUM(CQ28:CQ387)","v":12840},{"$f":"SUM(CR28:CR387)","v":127890.27411630153},{"$f":"SUM(CS28:CS387)","v":20890.274116302549},{"$f":"SUM(CT28:CT387)","v":106999.99999999996},null,null,{"$f":"MIN(CW28:CW387)","v":0}]
[null,null,{"$f":"E388+D388","v":302322.36440236401},null,{"$f":"G388+F388","v":272887.36440236412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W388+V388","v":6036.6253110964235},null,{"$f":"Y388+X388","v":5586.625311096429},null,null,null,null,null,null,{"$f":"AF388+AE388","v":12276.833323488741},null,{"$f":"AH388+AG388","v":11326.833323488732},null,null,null,null,null,null,{"$f":"AO388+AN388","v":24980.867963904064},null,{"$f":"AQ388+AP388","v":22980.867963904097},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD388+BC388","v":69000},null,null,null,null,null,null,null,{"$f":"BL388+BK388","v":13986.571124865004},null,{"$f":"BN388+BM388","v":12831.571124864968},null,null,null,null,null,{"$f":"BT388+BS388","v":16835.326785136538},null,{"$f":"BV388+BU388","v":15405.326785136489},null,null,null,null,null,{"$f":"CB388+CA388","v":18475.865777571056},null,{"$f":"CD388+CC388","v":16865.865777571053},null,null,null,null,null,{"$f":"CJ388+CI388","v":0},null,{"$f":"CL388+CK388","v":0},null,null,null,null,null,{"$f":"CR388+CQ388","v":140730.27411630153},null,{"$f":"CT388+CS388","v":127890.27411630251}]
[]
[null,"Prêt liseur fictif"]
[null,null,null,null,null,"Durée","Taux",{"$f":"IF($AT$22=1,\"Ech lissée hors ADI\",\"Ech lissée avec ADI\")","v":"Ech lissée hors ADI"}]
[null,"Éch prêt extérieur N°1",null,"Actualisées",{"$f":"AA27","v":5211.6248953086233}]
[null,"Éch prêt extérieur N°2",null,"Actualisées",{"$f":"AJ27","v":10515.351104915235}]
[null,"Éch prêt extérieur N°3",null,"Actualisées",{"$f":"AS27","v":21229.130532005223}]
[null,"Ech Prêt taux zéro",null,"Actualisées",{"$f":"BG27","v":27068.211312296236}]
[null,"Ech Prêt interne N°1",null,"Actualisées",{"$f":"BP27","v":11792.861296427016}]
[null,"Ech Prêt interne N°2",null,"Actualisées",{"$f":"BX27","v":14084.363749680389}]
[null,"Ech Prêt interne N°3",null,"Actualisées",{"$f":"CF27","v":15336.426610264825}]
[null,"Ech Prêt interne \"emboîté\"",null,"Actualisées",{"$f":"CN27","v":0}]
[null,{"$f":"IF($AT$22<>2,F15,\"Prêt lisseur plus primes\")","v":"Prêt interne \"Lisseur\" (2)"},null,{"$f":"IF($AT$22=2,\"ADI actualisées\",\"Réel\")","v":"Réel"},{"$f":"IF($AT$22<>2,H15,IF(ISERROR(CV27),0,H15+CV27))","v":107000}]
[null,"Montant Prêt lisseur",null,"Fictif",{"$f":"SUM(E393:E401)","v":212237.96950089754},{"$f":"CO24","v":240},{"$f":"L15","v":0.02},{"$f":"IF($AT$22<>3,-PMT($G$402/12,$F$402,$E$402,0,0),-PMT(($G$402+($P$10*$N$10)+($Q$10*$O$10))/12,$F$402,$E$402,0,0))","v":1073.6765183431792}]

{"sheet":"Feuil2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}