{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["kalkulačka DPS","kalkulačka DPS konverze"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":1,"defined_names":14,"comments":2,"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":"kalkulačka DPS","index":0,"n_rows":1097,"n_cols":47,"rows_kept":1097,"cut":false,"hidden":false,"merged":[[1,1,1,7],[95,27,96,28],[5,0,5,1],[5,3,5,4],[23,0,23,1],[17,3,17,4],[14,3,16,3],[41,0,41,8],[42,0,42,8],[31,0,31,4],[18,0,18,1],[36,0,36,8],[37,0,37,8],[38,0,38,8],[39,0,39,8],[19,7,19,8],[26,3,26,4],[20,3,20,4],[40,0,40,8],[34,0,34,8],[35,0,35,8],[32,0,32,8],[33,0,33,8]]}
[]
[null,"Kalkulačka doplňkového penzijního spoření"]
[]
[]
[]
["Zadejte vstupní parametry pro NOVOU SMLOUVU DPS",null,null,"Jednorázové vyrovnání nebo pravidelné penze","Důchodový věk"]
[]
["Měsíc narození klienta:",1,null,"Možnost čerpání od (měsíc/rok):",{"$f":"IF($AG$69=1,AG70,AH70)","v":"1 / 2076"}]
["Rok narození klienta:",2016,null,"Počet měsíců trvání spoření:",{"$f":"IF($AG$69=1,AG71,AH71)","v":682.99999999999727}]
["Měsíční příspěvek klienta:",1000,null,"Celkem naspořeno:",{"$f":"IF($AG$69=1,AG81,AH81)","v":2221220.3766258885}]
["Měsíční příspěvek zaměstnavatele:",0,null,"z toho příspěvky klienta:",{"$f":"IF($AG$69=1,AG73+AG75,AH73+AH75)","v":682999.99999999732}]
["Předplatné:",0,null,"z toho příspěvky zaměstnavatele:",{"$f":"IF($AG$69=1,AG77,AH77)","v":0}]
["Měsíc počátku spoření:",1,null,"z toho státní příspěvky:",{"$f":"IF($AG$69=1,AG79,AH79)","v":157089.99999999936}]
["Rok počátku spoření:",2019,null,"z toho zhodnocení PSČP:",{"$f":"IF($AG$69=1,AG82,AH82)","v":1381130.376625892}]
[null,{"$f":"IF(AI72<0,\"!! Částka předplatného je vyšší než celková potřebná výše příspěvků klienta\",\"\")","v":""},null,"Zhodnocení díky státním příspěvkům a daňovým úlevám p.a.:"]
["Volba strategie spoření:",null,null,null,{"$f":"IF(AG69=1,AG88,AH88)","v":8.0701754385964913E-3}]
[]
[null,null,{"$f":"$AE$52","v":0.03},"Jednorázové vyrovnání","Částečné odbytné v 18-ti letech"]
["Odbytné","Odbytné",null,"Celkem k výplatě:",{"$f":"IF($AG$69=1,AG90,AH90)","v":2014050.8201320048}]
["Počet měsíců, po kterých klient požádá o odbytné:",24,null,null,null,null,null,"Informace o zprostředkovateli"]
["Příspěvky klienta a zaměstnavatele:",{"$f":"IF(AE69=0,\"\",AE84)","v":24000},null,"Pravidelná penze"]
["Odbytné - celkem k výplatě:",{"$f":"AE73+AE75+AE77*0.85+AE74*0.85+AE76*0.85+AE78*0.85+AE80*0.85","v":24799.362900134969},null,"Na 3 roky (měsíční částka):",{"$f":"IF($AG$69=1,AG91,AH91)","v":56565.773433607166},null,null,"Jméno a příjmení:"]
[null,null,null,"Celkem vyplaceno:",{"$f":"IF($AG$69=1,AG92,AH92)","v":2036367.8436098581},null,null,"Kontakt telefon a/nebo email:"]
["Částečné odbytné v 18 letech",null,null,"Na 10 let (měsíční částka):",{"$f":"IF($AG$69=1,AG93,AH93)","v":19213.661841156703}]
["Možnost čerpání od - do (měsíc/rok):",{"$f":"IF($AF$69=1,CONCATENATE(AH63,\"  -  \",AH64),\"\")","v":"1 / 2034  -  1 / 2035"},null,"Celkem vyplaceno:",{"$f":"IF($AG$69=1,AG94,AH94)","v":2305639.4209388043},null,null,"Společnost:"]
["Celkem naspořeno:",{"$f":"IF($AF$69=1,AF81,\"\")","v":279874.34955799562}]
["z toho příspěvky klienta:",{"$f":"IF($AF$69=1,AF73+AF75,\"\")","v":180000},null,"Přínos vůči jednorázovému vyrovnání",null,null,null,"Datum tvorby kalkulace:",{"$f":"TODAY()","v":"2019-01-04"}]
["Částečné odbytné - celkem k výplatě:",{"$f":"IF(AF69=1,(AF73+AF74+AF75+AF76+AF80)/3,\"\")","v":79491.449852665202},null,"Penze na 3 roky:",{"$f":"E23-E19","v":22317.023477853276}]
["Zůstatek na kontě DPS:",{"$f":"IF(AF69=1,(AF73+AF74+AF75+AF76+AF80)*2/3+AF77+AF78+AF79,\"\")","v":200382.8997053304},null,"Penze na 10 let:",{"$f":"E25-E19","v":291588.60080679948},null,null,"Jméno a příjmení klienta:"]
[]
[]
["UPOZORNĚNÍ:"]
["Zobrazené výpočty mají pouze informativní charakter. Výnosy účastnických fondů PSČP v minulosti nejsou zárukou výnosů v budoucnosti. Budoucí výnosy budou vždy závislé na vývoji kapitálových trhů. Díky vlivům různých rizik spojených s investováním na kapitálových trzích může hodnota investice v čase kolísat."]
["Předpoklady výpočtů:"]
["Kalkulačka nepočítá se zákonnou investiční brzdou."]
["Zákonem dané podmínky zohledněné ve výpočtech:"]
["Odbytné je možné čerpat nejdříve po 2 letech spoření."]
["Částečné odbytné je možné čerpat pouze v průběhu 18. roku věku klienta a podmínkou je trvání smlouvy minimálně 10 let. Při výpočtu dalších nároků ze smlouvy se předpokládá, že ho klient nečerpal."]
["Podmínkou pro nárok na jednorázové vyrovnání nebo pravidelnou penzi jsou dosažení 60 let věku a zároveň minimálně 5 let spoření."]
["Pravidelná penze na dobu 3 roky a více je osvobozena od daně z příjmu z příspěvků zaměstnavatele.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10,{"$f":"AH40-0.01-((AH40-0.01)*0.15)","v":7.6500000000000012E-2},0.1]
["Pravidelná penze na dobu 10 let a víc je dále osvobozena od daně z příjmu ze zhodnocení PSČP.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,9,6.8000000000000005E-2,0.09]
["V průběhu výplaty pravidelné penze jsou prostředky investovány v Povinném konzervativním fondu a je kalkulováno se zhodnocením 1,3 % p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,8,5.9500000000000004E-2,0.08]
["Zhodnocení díky státním příspěvkům a daňový úlevám p.a. jsou pouze výhody zaručené státem. Tedy připsané státní příspěvky a čerpané daňové úlevy, bez jejich zhodnocení penzijní společností",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7,5.1000000000000004E-2,7.0000000000000007E-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,1,6,4.2499999999999996E-2,0.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,5,3.4000000000000002E-2,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,4,2.5499999999999998E-2,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,1.6999999999999998E-2,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2,8.5000000000000006E-3,0.02]
[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,"příspěvky klienta",null,null,null,3,1,0,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"příspěvky zaměstnavatele",null,null,null,3,0,{"$f":"AH50-0.01-((AH50-0.01)*0.15)","v":-8.5000000000000006E-3},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"státní příspěvky"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zhodnocení PSČP",null,null,"zhodnocení",{"$f":"VLOOKUP(AF52,AF40:AH50,3,0)","v":0.03},3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"povinný konzervativní fond",{"$f":"AF53*0.85","v":7.5734999999999995E-3},{"$f":"AG53-0.004-((AG53-0.004)*0.01)","v":8.9099999999999995E-3},1.2999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Státní příspěvek",{"$f":"IF($B$10<300,0,MIN(0.2*$B$10+30,230))","v":230}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Měsíční sleva na dani",{"$f":"MIN(300,(IF(B10>=1000,(B10-1000)*0.15,0)))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"počátek spoření",{"$f":"B14+B13/12","v":2019.0833333333333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"narození",{"$f":"B9+B8/12","v":2016.0833333333333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aktuální věk",{"$f":"AE57-AE58","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"věk odchodu do důchodu",{"$f":"VLOOKUP(B9,AB99:AC189,2,0)","v":"73 let a 6 měsíců"},{"$f":"VALUE(MID(AE60,1,2))","v":73},{"$f":"IF(LEN($AE$60)>6,VALUE(MID($AE$60,10,2))/12,0)","v":0.5},{"$f":"AF60+AG60","v":73.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rok odchodu do důchodu",{"$f":"AE58+AH60","v":2089.583333333333},{"$f":"LEFT(AE61,4)","v":"2089"},{"$f":"IF(AF61-AE61<>0,ROUND((AE61-LEFT(AE61,4))*12,0),12)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"čerpání odbytného",{"$f":"AE57+((1+B20)/12)","v":2021.1666666666665},{"$f":"LEFT(AE62,4)","v":"2021"},{"$f":"IF(AF62-AE62<>0,ROUND((AE62-LEFT(AE62,4))*12,0),12)","v":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,"18 let první měsíc",{"$f":"AE58+18","v":2034.0833333333333},{"$f":"LEFT(AE63,4)","v":"2034"},{"$f":"IF(AF63-AE63<>0,ROUND((AE63-LEFT(AE63,4))*12,0),12)","v":1},{"$f":"CONCATENATE(AG63,\" / \",AF63)","v":"1 / 2034"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18 let poslední měsíc",{"$f":"AE58+19","v":2035.0833333333333},{"$f":"LEFT(AE64,4)","v":"2035"},{"$f":"IF(AF64-AE64<>0,ROUND((AE64-LEFT(AE64,4))*12,0),12)","v":1},{"$f":"CONCATENATE(AG64,\" / \",AF64)","v":"1 / 2035"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60 let první měsíc",{"$f":"AE58+60","v":2076.083333333333},{"$f":"LEFT(AE65,4)","v":"2076"},{"$f":"IF(AF65-AE65<>0,ROUND((AE65-LEFT(AE65,4))*12,0),12)","v":1},{"$f":"CONCATENATE(AG65,\" / \",AF65)","v":"1 / 2076"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Odbytné","Část odb - 18","důchodový věk","5-ti leté spoření"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oprávněnost nároku na (ok=1):",{"$f":"IF(B20>=24,1,0)","v":1},{"$f":"IF(AE59<8,IF(AF71>=120,1,\"\"))","v":1},{"$f":"IF((AE65-5)>=AE57,1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"datum ukončení/částečného odbytného",{"$f":"CONCATENATE(AG62,\" / \", AF62)","v":"2 / 2021"},{"$f":"AH63","v":"1 / 2034"},{"$f":"IF(AE65-AF65<>0,CONCATENATE(AG65,\" / \", AF65),CONCATENATE(AG65,\" / \", AF65-1))","v":"1 / 2076"},{"$f":"CONCATENATE(B13,\" / \", B14+5)","v":"1 / 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"počet měsíců trvání spoření",{"$f":"B20","v":24},{"$f":"IF((AE63-AE57)<0,0,(AE63-AE57)*12)","v":180},{"$f":"IF((AE65-AE57)<0,0,(AE65-AE57)*12)-1","v":682.99999999999727},60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"počet měsíců spoření",{"$f":"AE71-FIXED($B$12/$B$10,0)","v":24},{"$f":"AF71-FIXED($B$12/$B$10,0)","v":180},{"$f":"AG71-FIXED($B$12/$B$10,0)","v":682.99999999999727},{"$f":"AH71-FIXED(B12/B10,0)","v":60},{"$f":"MAX(AG72,AH72)","v":682.99999999999727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Výše předplatného",{"$f":"IF(AE71<=0,0,$B$12)","v":0},{"$f":"IF(AF71<=0,0,$B$12)","v":0},{"$f":"IF(AG71<=0,0,$B$12)","v":0},{"$f":"IF(AH71<=0,0,B12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zhodnocení Předplatného",{"$f":"IF(AE71<=0,0,((AE73*(1+$AE$52/12)^AE71)-AE73))","v":0},{"$f":"IF(AF71<=0,0,((AF73*(1+$AE$52/12)^AF71)-AF73))","v":0},{"$f":"IF(AG71<=0,0,((AG73*(1+$AE$52/12)^AG71)-AG73))","v":0},{"$f":"IF(AH71<=0,0,((AH73*(1+AE52/12)^AH71)-AH73))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelné příspěvky klienta celkem",{"$f":"IF(AE72<=0,0,($B$10*AE72))","v":24000},{"$f":"IF(AF72<=0,0,($B$10*AF72))","v":180000},{"$f":"IF(AG72<=0,0,($B$10*AG72))","v":682999.99999999732},{"$f":"IF(AH72<=0,0,(B10*AH72))","v":60000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zhodnocení pravidelné příspěvky klienta",{"$f":"IF(AE72<=0,0,(FV($AE$52/12,AE72,-$B$10,,1)-AE75))","v":764.57474905305571},{"$f":"IF(AF72<=0,0,(FV($AE$52/12,AF72,-$B$10,,1)-AF75))","v":47540.121591866337},{"$f":"IF(AG72<=0,0,(FV($AE$52/12,AG72,-$B$10,,1)-AG75))","v":1122870.2248990992},{"$f":"IF(AH72<=0,0,(FV(AE52/12,AH72,-B10,,1)-AH75))","v":4808.3294036636362}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Příspěvky zaměstnavatele celkem",{"$f":"IF(AE71<=0,0,($B$11*AE71))","v":0},{"$f":"IF(AF71<=0,0,($B$11*AF71))","v":0},{"$f":"IF(AG71<=0,0,($B$11*AG71))","v":0},{"$f":"IF(AH71<=0,0,(B11*AH71))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zhodnocení Příspěvek zaměstnavatele",{"$f":"IF(AE71<=0,0,(FV($AE$52/12,AE71,-$B$11,,1)-AE77))","v":0},{"$f":"IF(AF71<=0,0,(FV($AE$52/12,AF71,-$B$11,,1)-AF77))","v":0},{"$f":"IF(AG71<=0,0,(FV($AE$52/12,AG71,-$B$11,,1)-AG77))","v":0},{"$f":"IF(AH71<=0,0,(FV(AE52/12,AH71,-B11,,1)-AH77))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Státní příspěvky celkem",{"$f":"IF(AE71<=0,0,($AE$54*AE71))","v":5520},{"$f":"IF(AF71<=0,0,($AE$54*AF71))","v":41400},{"$f":"IF(AG71<=0,0,($AE$54*AG71))","v":157089.99999999936},{"$f":"IF(AH71<=0,0,(AE54*AH71))","v":13800}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zhodnocení Státní příspěvky",{"$f":"IF(AE71<=0,0,(FV($AE$52/12,AE71,-$AE$54,,1)-AE79))","v":175.85219228220285},{"$f":"IF(AF71<=0,0,(FV($AE$52/12,AF71,-$AE$54,,1)-AF79))","v":10934.227966129256},{"$f":"IF(AG71<=0,0,(FV($AE$52/12,AG71,-$AE$54,,1)-AG79))","v":258260.15172679286},{"$f":"IF(AH71<=0,0,(FV(AE52/12,AH71,-AE54,,1)-AH79))","v":1105.9157628426365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Celkem naspořené konto",{"$f":"SUM(AE73:AE80)","v":30460.426941335259},{"$f":"SUM(AF73:AF80)","v":279874.34955799562},{"$f":"SUM(AG73:AG80)","v":2221220.3766258885},{"$f":"SUM(AH73:AH80)","v":79714.245166506269}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"z toho zhodnocení",{"$f":"SUM(AE74,AE76,AE78,AE80)","v":940.42694133525856},{"$f":"SUM(AF74,AF76,AF78,AF80)","v":58474.349557995592},{"$f":"SUM(AG74,AG76,AG78,AG80)","v":1381130.376625892},{"$f":"SUM(AH74,AH76,AH78,AH80)","v":5914.2451665062727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daňové odpočty celkem",null,null,{"$f":"IF(AG71<=0,0,($AE$55*AG71))","v":0},{"$f":"IF(AH71<=0,0,(AE55*AH71))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Příspěvek klienta a zaměstnavatele celkem",{"$f":"AE75+AE77+AE73","v":24000},{"$f":"AF75+AF77+AF73","v":180000},{"$f":"AG75+AG77+AG73","v":682999.99999999732},{"$f":"AH75+AH77+AH73","v":60000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"počet měsíců trvání spoření",null,null,{"$f":"(FIXED(AG71,0,0))/1","v":683},{"$f":"(FIXED(AH71,0,0))/1","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Průměrné zhodnocení",null,null,{"$f":"VLOOKUP($AG$86,$AH$98:$AT$1097,13,0)","v":7.9022905993989701E-2},{"$f":"VLOOKUP($AH$86,$AH$98:$AT$1097,13,0)","v":0.12927373879677267}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garantované zhodnocení SP a daňových úlev",null,null,{"$f":"VLOOKUP($AG$86,$AH$98:$AU$1097,14,0)","v":8.0701754385964913E-3},{"$f":"VLOOKUP($AH$86,$AH$98:$AU$1097,14,0)","v":9.0491803278688526E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jednorázové vyrovnání - celkem k výplatě",null,null,{"$f":"AG81-AG82*0.15-AG77*0.15","v":2014050.8201320048},{"$f":"AH81-AH82*0.15-AH77*0.15","v":78827.108391530332}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelná penze na 3 roky měsíčně",null,null,{"$f":"PMT($AE$53/12,3*12,-(AG81-AG82*0.15),0,1)","v":56565.773433607166},{"$f":"PMT($AE$53/12,3*12,-(AH81-AH82*0.15),0,1)","v":2213.9045892642634}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelná penze na 3 roky celkem k výplatě",null,null,{"$f":"AG91*3*12","v":2036367.8436098581},{"$f":"AH91*3*12","v":79700.565213513488}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelná penze na 10 let měsíčně",null,null,{"$f":"PMT($AE$53/12,10*12,-AG81,0,1)","v":19213.661841156703},{"$f":"PMT($AE$53/12,10*12,-AH81,0,1)","v":689.53200982194744}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelná penze na 10 let celkem k výplatě",null,null,{"$f":"AG93*10*12","v":2305639.4209388043},{"$f":"AH93*10*12","v":82743.84117863368}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"odchod do důchodu dle zákona "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Měsíc spoření","Stav účtu na počátku období","Příspěvek klienta","Předplatné","Příspěvěk zaměstnavatele","Státní příspěvek","Připsané zhodnocení","Stav účtu na konci období","Daňová úleva","Příspěvky klienta a zaměstnavatele","Zhodnocení včetně státního příspěvku a daňových úlev","Státní příspěvky a daňové úlevy","průměrné zhodnocení","garantované zhodnocení SP a daňové úlevy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rok narození","muži",null,null,null,null,1,{"$f":"B12+AJ98+AL98+AM98","v":1230},{"$f":"IF(($AG$71-$AG$72)>=AH98,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH98,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI98*$AE$52/12","v":3.0749999999999997},{"$f":"AI98+AN98","v":1233.075},{"$f":"$AE$55","v":0},{"$f":"B12+AJ98+AL98","v":1000},{"$f":"AM98+AN98+AP98","v":233.07499999999999},{"$f":"AM98+AP98","v":230},{"$f":"(AR98/(AVERAGE($AQ$98:AQ98))/AH98*12)","v":2.7968999999999999},{"$f":"(AS98/(AVERAGE($AQ$98:AQ98))/AH98*12)","v":2.7600000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,"74 let",null,null,null,null,2,{"$f":"AO98+AJ99+AL99+AM99","v":2463.0749999999998},1000,0,0,230,{"$f":"AI99*$AE$52/12","v":6.1576874999999989},{"$f":"AI99+AN99","v":2469.2326874999999},{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ99,$AL$98:AL99)","v":2000},{"$f":"SUM($AM$98:AM99,$AN$98:AN99,$AP$98:AP99)","v":469.2326875},{"$f":"SUM($AM$98:AM99,$AP$98:AP99)","v":460},{"$f":"(AR99/(AVERAGE($AQ$98:AQ99))/AH99*12)","v":1.8769307500000001},{"$f":"(AS99/(AVERAGE($AQ$98:AQ99))/AH99*12)","v":1.8399999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,"73 let a 10 měsíců",null,null,null,null,3,3699.2326874999999,1000,0,0,230,9.2480817187499991,{"$f":"AI100+AN100","v":3708.4807692187501},0,{"$f":"$B$12+SUM($AJ$98:AJ100,$AL$98:AL100)","v":3000},{"$f":"SUM($AM$98:AM100,$AN$98:AN100,$AP$98:AP100)","v":708.48076921874997},{"$f":"SUM($AM$98:AM100,$AP$98:AP100)","v":690},{"$f":"(AR100/(AVERAGE($AQ$98:AQ100))/AH100*12)","v":1.4169615384374998},{"$f":"(AS100/(AVERAGE($AQ$98:AQ100))/AH100*12)","v":1.38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,"73 let a 8 měsíců",null,null,null,null,4,4938.4807692187496,1000,0,0,230,12.346201923046875,{"$f":"AI101+AN101","v":4950.8269711417961},0,{"$f":"$B$12+SUM($AJ$98:AJ101,$AL$98:AL101)","v":4000},{"$f":"SUM($AM$98:AM101,$AN$98:AN101,$AP$98:AP101)","v":950.82697114179689},{"$f":"SUM($AM$98:AM101,$AP$98:AP101)","v":920},{"$f":"(AR101/(AVERAGE($AQ$98:AQ101))/AH101*12)","v":1.1409923653701561},{"$f":"(AS101/(AVERAGE($AQ$98:AQ101))/AH101*12)","v":1.1040000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,"73 let a 6 měsíců",null,null,null,null,5,6180.8269711417961,1000,0,0,230,15.452067427854489,{"$f":"AI102+AN102","v":6196.2790385696508},0,{"$f":"$B$12+SUM($AJ$98:AJ102,$AL$98:AL102)","v":5000},{"$f":"SUM($AM$98:AM102,$AN$98:AN102,$AP$98:AP102)","v":1196.2790385696514},{"$f":"SUM($AM$98:AM102,$AP$98:AP102)","v":1150},{"$f":"(AR102/(AVERAGE($AQ$98:AQ102))/AH102*12)","v":0.95702323085572127},{"$f":"(AS102/(AVERAGE($AQ$98:AQ102))/AH102*12)","v":0.92000000000000015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,"73 let a 4 měsíce",null,null,null,null,6,7426.2790385696508,1000,0,0,230,18.565697596424126,7444.8447361660747,0,{"$f":"$B$12+SUM($AJ$98:AJ103,$AL$98:AL103)","v":6000},{"$f":"SUM($AM$98:AM103,$AN$98:AN103,$AP$98:AP103)","v":1444.8447361660756},{"$f":"SUM($AM$98:AM103,$AP$98:AP103)","v":1380},{"$f":"(AR103/(AVERAGE($AQ$98:AQ103))/AH103*12)","v":0.82562556352347172},{"$f":"(AS103/(AVERAGE($AQ$98:AQ103))/AH103*12)","v":0.78857142857142848}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,"73 let a 2 měsíce",null,null,null,null,7,8674.8447361660747,1000,0,0,230,21.687111840415184,8696.5318480064907,0,{"$f":"$B$12+SUM($AJ$98:AJ104,$AL$98:AL104)","v":7000},{"$f":"SUM($AM$98:AM104,$AN$98:AN104,$AP$98:AP104)","v":1696.5318480064907},{"$f":"SUM($AM$98:AM104,$AP$98:AP104)","v":1610},{"$f":"(AR104/(AVERAGE($AQ$98:AQ104))/AH104*12)","v":0.72708507771706743},{"$f":"(AS104/(AVERAGE($AQ$98:AQ104))/AH104*12)","v":0.69000000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,"73 let",null,null,null,null,8,9926.5318480064907,1000,0,0,230,24.816329620016223,9951.3481776265071,0,{"$f":"$B$12+SUM($AJ$98:AJ105,$AL$98:AL105)","v":8000},{"$f":"SUM($AM$98:AM105,$AN$98:AN105,$AP$98:AP105)","v":1951.3481776265069},{"$f":"SUM($AM$98:AM105,$AP$98:AP105)","v":1840},{"$f":"(AR105/(AVERAGE($AQ$98:AQ105))/AH105*12)","v":0.65044939254216894},{"$f":"(AS105/(AVERAGE($AQ$98:AQ105))/AH105*12)","v":0.6133333333333334}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,"72 let a 10 měsíců",null,null,null,null,9,11181.348177626507,1000,0,0,230,27.953370444066266,11209.301548070573,0,{"$f":"$B$12+SUM($AJ$98:AJ106,$AL$98:AL106)","v":9000},{"$f":"SUM($AM$98:AM106,$AN$98:AN106,$AP$98:AP106)","v":2209.301548070574},{"$f":"SUM($AM$98:AM106,$AP$98:AP106)","v":2070},{"$f":"(AR106/(AVERAGE($AQ$98:AQ106))/AH106*12)","v":0.58914707948548639},{"$f":"(AS106/(AVERAGE($AQ$98:AQ106))/AH106*12)","v":0.55200000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,"72 let a 8 měsíců",null,null,null,null,10,12439.301548070573,1000,0,0,230,31.098253870176432,{"$f":"AI107+AN107","v":12470.399801940748},0,{"$f":"$B$12+SUM($AJ$98:AJ107,$AL$98:AL107)","v":10000},{"$f":"SUM($AM$98:AM107,$AN$98:AN107,$AP$98:AP107)","v":2470.3998019407504},{"$f":"SUM($AM$98:AM107,$AP$98:AP107)","v":2300},{"$f":"(AR107/(AVERAGE($AQ$98:AQ107))/AH107*12)","v":0.53899632042343648},{"$f":"(AS107/(AVERAGE($AQ$98:AQ107))/AH107*12)","v":0.50181818181818183}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,"72 let a 6 měsíců",null,null,null,null,11,13700.399801940748,1000,0,0,230,34.250999504851869,13734.650801445599,0,{"$f":"$B$12+SUM($AJ$98:AJ108,$AL$98:AL108)","v":11000},{"$f":"SUM($AM$98:AM108,$AN$98:AN108,$AP$98:AP108)","v":2734.6508014456022},{"$f":"SUM($AM$98:AM108,$AP$98:AP108)","v":2530},{"$f":"(AR108/(AVERAGE($AQ$98:AQ108))/AH108*12)","v":0.49720923662647309},{"$f":"(AS108/(AVERAGE($AQ$98:AQ108))/AH108*12)","v":0.46000000000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,"72 let a 4 měsíce",null,null,null,null,12,{"$f":"AO108+AJ109+AL109+AM109","v":14964.650801445599},1000,0,0,230,37.411627003613994,15002.062428449213,0,{"$f":"$B$12+SUM($AJ$98:AJ109,$AL$98:AL109)","v":12000},{"$f":"SUM($AM$98:AM109,$AN$98:AN109,$AP$98:AP109)","v":3002.062428449216},{"$f":"SUM($AM$98:AM109,$AP$98:AP109)","v":2760},{"$f":"(AR109/(AVERAGE($AQ$98:AQ109))/AH109*12)","v":0.46185575822295633},{"$f":"(AS109/(AVERAGE($AQ$98:AQ109))/AH109*12)","v":0.42461538461538462}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,"72 let a 2 měsíce",null,null,null,null,13,16232.062428449213,1000,0,0,230,40.580156071123035,16272.642584520336,0,{"$f":"$B$12+SUM($AJ$98:AJ110,$AL$98:AL110)","v":13000},{"$f":"SUM($AM$98:AM110,$AN$98:AN110,$AP$98:AP110)","v":3272.6425845203389},{"$f":"SUM($AM$98:AM110,$AP$98:AP110)","v":2990},{"$f":"(AR110/(AVERAGE($AQ$98:AQ110))/AH110*12)","v":0.43155726389279192},{"$f":"(AS110/(AVERAGE($AQ$98:AQ110))/AH110*12)","v":0.39428571428571424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,"72 let",null,null,null,null,14,17502.642584520334,1000,0,0,230,43.756606461300834,17546.399190981636,0,{"$f":"$B$12+SUM($AJ$98:AJ111,$AL$98:AL111)","v":14000},{"$f":"SUM($AM$98:AM111,$AN$98:AN111,$AP$98:AP111)","v":3546.3991909816395},{"$f":"SUM($AM$98:AM111,$AP$98:AP111)","v":3220},{"$f":"(AR111/(AVERAGE($AQ$98:AQ111))/AH111*12)","v":0.40530276468361592},{"$f":"(AS111/(AVERAGE($AQ$98:AQ111))/AH111*12)","v":0.36799999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,"71 let a 10 měsíců",null,null,null,null,15,18776.399190981636,1000,0,0,230,46.940997977454089,18823.34018895909,0,{"$f":"$B$12+SUM($AJ$98:AJ112,$AL$98:AL112)","v":15000},{"$f":"SUM($AM$98:AM112,$AN$98:AN112,$AP$98:AP112)","v":3823.3401889590937},{"$f":"SUM($AM$98:AM112,$AP$98:AP112)","v":3450},{"$f":"(AR112/(AVERAGE($AQ$98:AQ112))/AH112*12)","v":0.38233401889590934},{"$f":"(AS112/(AVERAGE($AQ$98:AQ112))/AH112*12)","v":0.34500000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,"71 let a 8 měsíců",null,null,null,null,16,{"$f":"AO112+AJ113+AL113+AM113","v":20053.34018895909},1000,0,0,230,50.133350472397723,{"$f":"AI113+AN113","v":20103.473539431488},0,{"$f":"$B$12+SUM($AJ$98:AJ113,$AL$98:AL113)","v":16000},{"$f":"SUM($AM$98:AM113,$AN$98:AN113,$AP$98:AP113)","v":4103.4735394314912},{"$f":"SUM($AM$98:AM113,$AP$98:AP113)","v":3680},{"$f":"(AR113/(AVERAGE($AQ$98:AQ113))/AH113*12)","v":0.3620711946557198},{"$f":"(AS113/(AVERAGE($AQ$98:AQ113))/AH113*12)","v":0.32470588235294118}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,"71 let a 6 měsíců",null,null,null,null,17,21333.473539431488,1000,0,0,230,53.333683848578715,21386.807223280066,0,{"$f":"$B$12+SUM($AJ$98:AJ114,$AL$98:AL114)","v":17000},{"$f":"SUM($AM$98:AM114,$AN$98:AN114,$AP$98:AP114)","v":4386.8072232800705},{"$f":"SUM($AM$98:AM114,$AP$98:AP114)","v":3910},{"$f":"(AR114/(AVERAGE($AQ$98:AQ114))/AH114*12)","v":0.34406331162980941},{"$f":"(AS114/(AVERAGE($AQ$98:AQ114))/AH114*12)","v":0.3066666666666667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,"71 let a 4 měsíce",null,null,null,null,18,22616.807223280066,1000,0,0,230,56.542018058200163,22673.349241338266,0,{"$f":"$B$12+SUM($AJ$98:AJ115,$AL$98:AL115)","v":18000},{"$f":"SUM($AM$98:AM115,$AN$98:AN115,$AP$98:AP115)","v":4673.3492413382701},{"$f":"SUM($AM$98:AM115,$AP$98:AP115)","v":4140},{"$f":"(AR115/(AVERAGE($AQ$98:AQ115))/AH115*12)","v":0.32795433272549268},{"$f":"(AS115/(AVERAGE($AQ$98:AQ115))/AH115*12)","v":0.29052631578947369}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,"71 let a 2 měsíce",null,null,null,null,19,23903.349241338266,1000,0,0,230,59.758373103345662,23963.107614441611,0,{"$f":"$B$12+SUM($AJ$98:AJ116,$AL$98:AL116)","v":19000},{"$f":"SUM($AM$98:AM116,$AN$98:AN116,$AP$98:AP116)","v":4963.1076144416156},{"$f":"SUM($AM$98:AM116,$AP$98:AP116)","v":4370},{"$f":"(AR116/(AVERAGE($AQ$98:AQ116))/AH116*12)","v":0.31345942828052309},{"$f":"(AS116/(AVERAGE($AQ$98:AQ116))/AH116*12)","v":0.27600000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,"71 let",null,null,null,null,20,25193.107614441611,1000,0,0,230,62.982769036104024,25256.090383477716,0,{"$f":"$B$12+SUM($AJ$98:AJ117,$AL$98:AL117)","v":20000},{"$f":"SUM($AM$98:AM117,$AN$98:AN117,$AP$98:AP117)","v":5256.09038347772},{"$f":"SUM($AM$98:AM117,$AP$98:AP117)","v":4600},{"$f":"(AR117/(AVERAGE($AQ$98:AQ117))/AH117*12)","v":0.30034802191301258},{"$f":"(AS117/(AVERAGE($AQ$98:AQ117))/AH117*12)","v":0.2628571428571429}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,"70 let a 10 měsíců",null,null,null,null,21,26486.090383477716,1000,0,0,230,66.21522595869429,26552.305609436411,0,{"$f":"$B$12+SUM($AJ$98:AJ118,$AL$98:AL118)","v":21000},{"$f":"SUM($AM$98:AM118,$AN$98:AN118,$AP$98:AP118)","v":5552.3056094364147},{"$f":"SUM($AM$98:AM118,$AP$98:AP118)","v":4830},{"$f":"(AR118/(AVERAGE($AQ$98:AQ118))/AH118*12)","v":0.28843146023046312},{"$f":"(AS118/(AVERAGE($AQ$98:AQ118))/AH118*12)","v":0.25090909090909091}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1999,"70 let a 8 měsíců",null,null,null,null,22,27782.305609436411,1000,0,0,230,69.455764023591016,27851.761373460002,0,{"$f":"$B$12+SUM($AJ$98:AJ119,$AL$98:AL119)","v":22000},{"$f":"SUM($AM$98:AM119,$AN$98:AN119,$AP$98:AP119)","v":5851.7613734600054},{"$f":"SUM($AM$98:AM119,$AP$98:AP119)","v":5060},{"$f":"(AR119/(AVERAGE($AQ$98:AQ119))/AH119*12)","v":0.27755389913644291},{"$f":"(AS119/(AVERAGE($AQ$98:AQ119))/AH119*12)","v":0.24}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1998,"70 let a 6 měsíců",null,null,null,null,23,29081.761373460002,1000,0,0,230,72.70440343365,29154.465776893652,0,{"$f":"$B$12+SUM($AJ$98:AJ120,$AL$98:AL120)","v":23000},{"$f":"SUM($AM$98:AM120,$AN$98:AN120,$AP$98:AP120)","v":6154.4657768936559},{"$f":"SUM($AM$98:AM120,$AP$98:AP120)","v":5290},{"$f":"(AR120/(AVERAGE($AQ$98:AQ120))/AH120*12)","v":0.26758546856059373},{"$f":"(AS120/(AVERAGE($AQ$98:AQ120))/AH120*12)","v":0.23000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1997,"70 let a 4 měsíce",null,null,null,null,24,30384.465776893652,1000,0,0,230,75.961164442234136,30460.426941335885,0,{"$f":"$B$12+SUM($AJ$98:AJ121,$AL$98:AL121)","v":24000},{"$f":"SUM($AM$98:AM121,$AN$98:AN121,$AP$98:AP121)","v":6460.4269413358898},{"$f":"SUM($AM$98:AM121,$AP$98:AP121)","v":5520},{"$f":"(AR121/(AVERAGE($AQ$98:AQ121))/AH121*12)","v":0.25841707765343558},{"$f":"(AS121/(AVERAGE($AQ$98:AQ121))/AH121*12)","v":0.2208}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1996,"70 let a 2 měsíce",null,null,null,null,25,31690.426941335885,1000,0,0,230,79.226067353339701,31769.653008689223,0,{"$f":"$B$12+SUM($AJ$98:AJ122,$AL$98:AL122)","v":25000},{"$f":"SUM($AM$98:AM122,$AN$98:AN122,$AP$98:AP122)","v":6769.6530086892299},{"$f":"SUM($AM$98:AM122,$AP$98:AP122)","v":5750},{"$f":"(AR122/(AVERAGE($AQ$98:AQ122))/AH122*12)","v":0.24995641878237157},{"$f":"(AS122/(AVERAGE($AQ$98:AQ122))/AH122*12)","v":0.21230769230769231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995,"70 let",null,null,null,null,26,32999.653008689223,1000,0,0,230,82.499132521723055,33082.152141210943,0,{"$f":"$B$12+SUM($AJ$98:AJ123,$AL$98:AL123)","v":26000},{"$f":"SUM($AM$98:AM123,$AN$98:AN123,$AP$98:AP123)","v":7082.1521412109532},{"$f":"SUM($AM$98:AM123,$AP$98:AP123)","v":5980},{"$f":"(AR123/(AVERAGE($AQ$98:AQ123))/AH123*12)","v":0.24212485952857959},{"$f":"(AS123/(AVERAGE($AQ$98:AQ123))/AH123*12)","v":0.20444444444444446}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1994,"69 let a 10 měsíců",null,null,null,null,27,{"$f":"AO123+AJ124+AL124+AM124","v":34312.152141210943},1000,0,0,230,85.780380353027354,34397.932521563969,0,{"$f":"$B$12+SUM($AJ$98:AJ124,$AL$98:AL124)","v":27000},{"$f":"SUM($AM$98:AM124,$AN$98:AN124,$AP$98:AP124)","v":7397.932521563981},{"$f":"SUM($AM$98:AM124,$AP$98:AP124)","v":6210},{"$f":"(AR124/(AVERAGE($AQ$98:AQ124))/AH124*12)","v":0.2348550006845708},{"$f":"(AS124/(AVERAGE($AQ$98:AQ124))/AH124*12)","v":0.19714285714285712}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1993,"69 let a 8 měsíců",null,null,null,null,28,35627.932521563969,1000,0,0,230,89.069831303909908,35717.002352867879,0,{"$f":"$B$12+SUM($AJ$98:AJ125,$AL$98:AL125)","v":28000},{"$f":"SUM($AM$98:AM125,$AN$98:AN125,$AP$98:AP125)","v":7717.0023528678912},{"$f":"SUM($AM$98:AM125,$AP$98:AP125)","v":6440},{"$f":"(AR125/(AVERAGE($AQ$98:AQ125))/AH125*12)","v":0.22808873949363226},{"$f":"(AS125/(AVERAGE($AQ$98:AQ125))/AH125*12)","v":0.19034482758620686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1992,"69 let a 6 měsíců",null,null,null,null,29,36947.002352867879,1000,0,0,230,92.367505882169681,37039.369858750048,0,{"$f":"$B$12+SUM($AJ$98:AJ126,$AL$98:AL126)","v":29000},{"$f":"SUM($AM$98:AM126,$AN$98:AN126,$AP$98:AP126)","v":8039.3698587500612},{"$f":"SUM($AM$98:AM126,$AP$98:AP126)","v":6670},{"$f":"(AR126/(AVERAGE($AQ$98:AQ126))/AH126*12)","v":0.22177572024138098},{"$f":"(AS126/(AVERAGE($AQ$98:AQ126))/AH126*12)","v":0.184}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1991,"69 let a 4 měsíce",null,null,null,null,30,38269.369858750048,1000,0,0,230,95.673424646875119,38365.043283396924,0,{"$f":"$B$12+SUM($AJ$98:AJ127,$AL$98:AL127)","v":30000},{"$f":"SUM($AM$98:AM127,$AN$98:AN127,$AP$98:AP127)","v":8365.0432833969353},{"$f":"SUM($AM$98:AM127,$AP$98:AP127)","v":6900},{"$f":"(AR127/(AVERAGE($AQ$98:AQ127))/AH127*12)","v":0.21587208473282415},{"$f":"(AS127/(AVERAGE($AQ$98:AQ127))/AH127*12)","v":0.17806451612903226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990,"69 let a 2 měsíce",null,null,null,null,31,39595.043283396924,1000,0,0,230,98.987608208492304,39694.03089160542,0,{"$f":"$B$12+SUM($AJ$98:AJ128,$AL$98:AL128)","v":31000},{"$f":"SUM($AM$98:AM128,$AN$98:AN128,$AP$98:AP128)","v":8694.0308916054273},{"$f":"SUM($AM$98:AM128,$AP$98:AP128)","v":7130},{"$f":"(AR128/(AVERAGE($AQ$98:AQ128))/AH128*12)","v":0.21033945705497004},{"$f":"(AS128/(AVERAGE($AQ$98:AQ128))/AH128*12)","v":0.17250000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1989,"69 let",null,null,null,null,32,40924.03089160542,1000,0,0,230,102.31007722901354,41026.340968834433,0,{"$f":"$B$12+SUM($AJ$98:AJ129,$AL$98:AL129)","v":32000},{"$f":"SUM($AM$98:AM129,$AN$98:AN129,$AP$98:AP129)","v":9026.3409688344418},{"$f":"SUM($AM$98:AM129,$AP$98:AP129)","v":7360},{"$f":"(AR129/(AVERAGE($AQ$98:AQ129))/AH129*12)","v":0.20514411292805551},{"$f":"(AS129/(AVERAGE($AQ$98:AQ129))/AH129*12)","v":0.16727272727272727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1988,"68 let a 10 měsíců",null,null,null,null,33,42256.340968834433,1000,0,0,230,105.64085242208608,42361.981821256522,0,{"$f":"$B$12+SUM($AJ$98:AJ130,$AL$98:AL130)","v":33000},{"$f":"SUM($AM$98:AM130,$AN$98:AN130,$AP$98:AP130)","v":9361.9818212565278},{"$f":"SUM($AM$98:AM130,$AP$98:AP130)","v":7590},{"$f":"(AR130/(AVERAGE($AQ$98:AQ130))/AH130*12)","v":0.20025629564185085},{"$f":"(AS130/(AVERAGE($AQ$98:AQ130))/AH130*12)","v":0.16235294117647059}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1987,"68 let a 8 měsíců",null,null,null,null,34,43591.981821256522,1000,0,0,230,108.9799545531413,43700.961775809665,0,{"$f":"$B$12+SUM($AJ$98:AJ131,$AL$98:AL131)","v":34000},{"$f":"SUM($AM$98:AM131,$AN$98:AN131,$AP$98:AP131)","v":9700.9617758096683},{"$f":"SUM($AM$98:AM131,$AP$98:AP131)","v":7820},{"$f":"(AR131/(AVERAGE($AQ$98:AQ131))/AH131*12)","v":0.19564964926002693},{"$f":"(AS131/(AVERAGE($AQ$98:AQ131))/AH131*12)","v":0.1577142857142857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1986,"68 let a 6 měsíců",null,null,null,null,35,44930.961775809665,1000,0,0,230,112.32740443952416,45043.289180249187,0,{"$f":"$B$12+SUM($AJ$98:AJ132,$AL$98:AL132)","v":35000},{"$f":"SUM($AM$98:AM132,$AN$98:AN132,$AP$98:AP132)","v":10043.289180249189},{"$f":"SUM($AM$98:AM132,$AP$98:AP132)","v":8050},{"$f":"(AR132/(AVERAGE($AQ$98:AQ132))/AH132*12)","v":0.19130074629046076},{"$f":"(AS132/(AVERAGE($AQ$98:AQ132))/AH132*12)","v":0.15333333333333335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985,"68 let a 4 měsíce",null,null,null,null,36,46273.289180249187,1000,0,0,230,115.68322295062296,46388.972403199812,0,{"$f":"$B$12+SUM($AJ$98:AJ133,$AL$98:AL133)","v":36000},{"$f":"SUM($AM$98:AM133,$AN$98:AN133,$AP$98:AP133)","v":10388.972403199812},{"$f":"SUM($AM$98:AM133,$AP$98:AP133)","v":8280},{"$f":"(AR133/(AVERAGE($AQ$98:AQ133))/AH133*12)","v":0.18718869194954615},{"$f":"(AS133/(AVERAGE($AQ$98:AQ133))/AH133*12)","v":0.14918918918918919}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1984,"68 let a 2 měsíce",null,null,null,null,37,47618.972403199812,1000,0,0,230,119.04743100799953,47738.019834207815,0,{"$f":"$B$12+SUM($AJ$98:AJ134,$AL$98:AL134)","v":37000},{"$f":"SUM($AM$98:AM134,$AN$98:AN134,$AP$98:AP134)","v":10738.019834207811},{"$f":"SUM($AM$98:AM134,$AP$98:AP134)","v":8510},{"$f":"(AR134/(AVERAGE($AQ$98:AQ134))/AH134*12)","v":0.18329479091108636},{"$f":"(AS134/(AVERAGE($AQ$98:AQ134))/AH134*12)","v":0.14526315789473684}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983,"68 let",null,null,null,null,38,48968.019834207815,1000,0,0,230,122.42004958551952,49090.439883793333,0,{"$f":"$B$12+SUM($AJ$98:AJ135,$AL$98:AL135)","v":38000},{"$f":"SUM($AM$98:AM135,$AN$98:AN135,$AP$98:AP135)","v":11090.439883793331},{"$f":"SUM($AM$98:AM135,$AP$98:AP135)","v":8740},{"$f":"(AR135/(AVERAGE($AQ$98:AQ135))/AH135*12)","v":0.17960226532458837},{"$f":"(AS135/(AVERAGE($AQ$98:AQ135))/AH135*12)","v":0.14153846153846156}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982,"67 let a 10 měsíců",null,null,null,null,39,50320.439883793333,1000,0,0,230,125.80109970948332,50446.240983502816,0,{"$f":"$B$12+SUM($AJ$98:AJ136,$AL$98:AL136)","v":39000},{"$f":"SUM($AM$98:AM136,$AN$98:AN136,$AP$98:AP136)","v":11446.240983502814},{"$f":"SUM($AM$98:AM136,$AP$98:AP136)","v":8970},{"$f":"(AR136/(AVERAGE($AQ$98:AQ136))/AH136*12)","v":0.17609601513081252},{"$f":"(AS136/(AVERAGE($AQ$98:AQ136))/AH136*12)","v":0.13800000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,"67 let a 8 měsíců",null,null,null,null,40,51676.240983502816,1000,0,0,230,129.19060245875704,51805.431585961574,0,{"$f":"$B$12+SUM($AJ$98:AJ137,$AL$98:AL137)","v":40000},{"$f":"SUM($AM$98:AM137,$AN$98:AN137,$AP$98:AP137)","v":11805.431585961571},{"$f":"SUM($AM$98:AM137,$AP$98:AP137)","v":9200},{"$f":"(AR137/(AVERAGE($AQ$98:AQ137))/AH137*12)","v":0.17276241345309618},{"$f":"(AS137/(AVERAGE($AQ$98:AQ137))/AH137*12)","v":0.13463414634146342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980,"67 let a 6 měsíců",null,null,null,null,41,53035.431585961574,1000,0,0,230,132.58857896490392,53168.020164926478,0,{"$f":"$B$12+SUM($AJ$98:AJ138,$AL$98:AL138)","v":41000},{"$f":"SUM($AM$98:AM138,$AN$98:AN138,$AP$98:AP138)","v":12168.020164926475},{"$f":"SUM($AM$98:AM138,$AP$98:AP138)","v":9430},{"$f":"(AR138/(AVERAGE($AQ$98:AQ138))/AH138*12)","v":0.16958913121848745},{"$f":"(AS138/(AVERAGE($AQ$98:AQ138))/AH138*12)","v":0.13142857142857142}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1979,"67 let a 4 měsíce",null,null,null,null,42,54398.020164926478,1000,0,0,230,135.9950504123162,54534.015215338797,0,{"$f":"$B$12+SUM($AJ$98:AJ139,$AL$98:AL139)","v":42000},{"$f":"SUM($AM$98:AM139,$AN$98:AN139,$AP$98:AP139)","v":12534.01521533879},{"$f":"SUM($AM$98:AM139,$AP$98:AP139)","v":9660},{"$f":"(AR139/(AVERAGE($AQ$98:AQ139))/AH139*12)","v":0.16656498625034938},{"$f":"(AS139/(AVERAGE($AQ$98:AQ139))/AH139*12)","v":0.12837209302325581}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1978,"67 let a 2 měsíce",null,null,null,null,43,55764.015215338797,1000,0,0,230,139.41003803834698,55903.425253377143,0,{"$f":"$B$12+SUM($AJ$98:AJ140,$AL$98:AL140)","v":43000},{"$f":"SUM($AM$98:AM140,$AN$98:AN140,$AP$98:AP140)","v":12903.425253377136},{"$f":"SUM($AM$98:AM140,$AP$98:AP140)","v":9890},{"$f":"(AR140/(AVERAGE($AQ$98:AQ140))/AH140*12)","v":0.16367981293924486},{"$f":"(AS140/(AVERAGE($AQ$98:AQ140))/AH140*12)","v":0.12545454545454546}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977,"67 let",null,null,null,null,44,57133.425253377143,1000,0,0,230,142.83356313344285,57276.258816510584,0,{"$f":"$B$12+SUM($AJ$98:AJ141,$AL$98:AL141)","v":44000},{"$f":"SUM($AM$98:AM141,$AN$98:AN141,$AP$98:AP141)","v":13276.258816510579},{"$f":"SUM($AM$98:AM141,$AP$98:AP141)","v":10120},{"$f":"(AR141/(AVERAGE($AQ$98:AQ141))/AH141*12)","v":0.16092434929103733},{"$f":"(AS141/(AVERAGE($AQ$98:AQ141))/AH141*12)","v":0.12266666666666667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1976,"66 let a 10 měsíců",null,null,null,null,45,58506.258816510584,1000,0,0,230,146.26564704127645,58652.524463551861,0,{"$f":"$B$12+SUM($AJ$98:AJ142,$AL$98:AL142)","v":45000},{"$f":"SUM($AM$98:AM142,$AN$98:AN142,$AP$98:AP142)","v":13652.524463551856},{"$f":"SUM($AM$98:AM142,$AP$98:AP142)","v":10350},{"$f":"(AR142/(AVERAGE($AQ$98:AQ142))/AH142*12)","v":0.15829013870784758},{"$f":"(AS142/(AVERAGE($AQ$98:AQ142))/AH142*12)","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1975,"66 let a 8 měsíců",null,null,null,null,46,59882.524463551861,1000,0,0,230,149.70631115887963,60032.230774710741,0,{"$f":"$B$12+SUM($AJ$98:AJ143,$AL$98:AL143)","v":46000},{"$f":"SUM($AM$98:AM143,$AN$98:AN143,$AP$98:AP143)","v":14032.230774710735},{"$f":"SUM($AM$98:AM143,$AP$98:AP143)","v":10580},{"$f":"(AR143/(AVERAGE($AQ$98:AQ143))/AH143*12)","v":0.15576944430761225},{"$f":"(AS143/(AVERAGE($AQ$98:AQ143))/AH143*12)","v":0.1174468085106383}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1974,"66 let a 6 měsíců",null,null,null,null,47,61262.230774710741,1000,0,0,230,153.15557693677684,61415.386351647518,0,{"$f":"$B$12+SUM($AJ$98:AJ144,$AL$98:AL144)","v":47000},{"$f":"SUM($AM$98:AM144,$AN$98:AN144,$AP$98:AP144)","v":14415.386351647512},{"$f":"SUM($AM$98:AM144,$AP$98:AP144)","v":10810},{"$f":"(AR144/(AVERAGE($AQ$98:AQ144))/AH144*12)","v":0.15335517395369694},{"$f":"(AS144/(AVERAGE($AQ$98:AQ144))/AH144*12)","v":0.11500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1973,"66 let a 4 měsíce",null,null,null,null,48,62645.386351647518,1000,0,0,230,156.61346587911879,62801.999817526637,0,{"$f":"$B$12+SUM($AJ$98:AJ145,$AL$98:AL145)","v":48000},{"$f":"SUM($AM$98:AM145,$AN$98:AN145,$AP$98:AP145)","v":14801.99981752663},{"$f":"SUM($AM$98:AM145,$AP$98:AP145)","v":11040},{"$f":"(AR145/(AVERAGE($AQ$98:AQ145))/AH145*12)","v":0.15104081446455744},{"$f":"(AS145/(AVERAGE($AQ$98:AQ145))/AH145*12)","v":0.11265306122448979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1972,"66 let a 2 měsíce",null,null,null,null,49,64031.999817526637,1000,0,0,230,160.07999954381657,64192.079817070451,0,{"$f":"$B$12+SUM($AJ$98:AJ146,$AL$98:AL146)","v":49000},{"$f":"SUM($AM$98:AM146,$AN$98:AN146,$AP$98:AP146)","v":15192.079817070447},{"$f":"SUM($AM$98:AM146,$AP$98:AP146)","v":11270},{"$f":"(AR146/(AVERAGE($AQ$98:AQ146))/AH146*12)","v":0.14882037371824114},{"$f":"(AS146/(AVERAGE($AQ$98:AQ146))/AH146*12)","v":0.1104}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1971,"66 let",null,null,null,null,50,65422.079817070451,1000,0,0,230,163.55519954267612,65585.635016613131,0,{"$f":"$B$12+SUM($AJ$98:AJ147,$AL$98:AL147)","v":50000},{"$f":"SUM($AM$98:AM147,$AN$98:AN147,$AP$98:AP147)","v":15585.635016613123},{"$f":"SUM($AM$98:AM147,$AP$98:AP147)","v":11500},{"$f":"(AR147/(AVERAGE($AQ$98:AQ147))/AH147*12)","v":0.1466883295681235},{"$f":"(AS147/(AVERAGE($AQ$98:AQ147))/AH147*12)","v":0.10823529411764707}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1970,"65 let a 10 měsíců",null,null,null,null,51,66815.635016613131,1000,0,0,230,167.03908754153284,66982.674104154663,0,{"$f":"$B$12+SUM($AJ$98:AJ148,$AL$98:AL148)","v":51000},{"$f":"SUM($AM$98:AM148,$AN$98:AN148,$AP$98:AP148)","v":15982.674104154656},{"$f":"SUM($AM$98:AM148,$AP$98:AP148)","v":11730},{"$f":"(AR148/(AVERAGE($AQ$98:AQ148))/AH148*12)","v":0.14463958465298332},{"$f":"(AS148/(AVERAGE($AQ$98:AQ148))/AH148*12)","v":0.10615384615384615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1969,"65 let a 8 měsíců",null,null,null,null,52,68212.674104154663,1000,0,0,230,170.53168526038664,68383.205789415049,0,{"$f":"$B$12+SUM($AJ$98:AJ149,$AL$98:AL149)","v":52000},{"$f":"SUM($AM$98:AM149,$AN$98:AN149,$AP$98:AP149)","v":16383.205789415042},{"$f":"SUM($AM$98:AM149,$AP$98:AP149)","v":11960},{"$f":"(AR149/(AVERAGE($AQ$98:AQ149))/AH149*12)","v":0.14266942632291765},{"$f":"(AS149/(AVERAGE($AQ$98:AQ149))/AH149*12)","v":0.10415094339622641}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1968,"65 let a 6 měsíců",null,null,null,null,53,69613.205789415049,1000,0,0,230,174.03301447353761,69787.238803888584,0,{"$f":"$B$12+SUM($AJ$98:AJ150,$AL$98:AL150)","v":53000},{"$f":"SUM($AM$98:AM150,$AN$98:AN150,$AP$98:AP150)","v":16787.23880388858},{"$f":"SUM($AM$98:AM150,$AP$98:AP150)","v":12190},{"$f":"(AR150/(AVERAGE($AQ$98:AQ150))/AH150*12)","v":0.14077349101793357},{"$f":"(AS150/(AVERAGE($AQ$98:AQ150))/AH150*12)","v":0.10222222222222223}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1967,"65 let a 4 měsíce",null,null,null,null,54,71017.238803888584,1000,0,0,230,177.54309700972146,71194.781900898306,0,{"$f":"$B$12+SUM($AJ$98:AJ151,$AL$98:AL151)","v":54000},{"$f":"SUM($AM$98:AM151,$AN$98:AN151,$AP$98:AP151)","v":17194.781900898302},{"$f":"SUM($AM$98:AM151,$AP$98:AP151)","v":12420},{"$f":"(AR151/(AVERAGE($AQ$98:AQ151))/AH151*12)","v":0.13894773253251153},{"$f":"(AS151/(AVERAGE($AQ$98:AQ151))/AH151*12)","v":0.10036363636363635}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1966,"65 let a 2 měsíce",null,null,null,null,55,72424.781900898306,1000,0,0,230,181.06195475224578,72605.843855650557,0,{"$f":"$B$12+SUM($AJ$98:AJ152,$AL$98:AL152)","v":55000},{"$f":"SUM($AM$98:AM152,$AN$98:AN152,$AP$98:AP152)","v":17605.84385565055},{"$f":"SUM($AM$98:AM152,$AP$98:AP152)","v":12650},{"$f":"(AR152/(AVERAGE($AQ$98:AQ152))/AH152*12)","v":0.13718839368039387},{"$f":"(AS152/(AVERAGE($AQ$98:AQ152))/AH152*12)","v":9.857142857142856E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1965,"65 let",null,null,null,null,56,73835.843855650557,1000,0,0,230,184.58960963912639,74020.43346528968,0,{"$f":"$B$12+SUM($AJ$98:AJ153,$AL$98:AL153)","v":56000},{"$f":"SUM($AM$98:AM153,$AN$98:AN153,$AP$98:AP153)","v":18020.433465289676},{"$f":"SUM($AM$98:AM153,$AP$98:AP153)","v":12880},{"$f":"(AR153/(AVERAGE($AQ$98:AQ153))/AH153*12)","v":0.13549198094202763},{"$f":"(AS153/(AVERAGE($AQ$98:AQ153))/AH153*12)","v":9.6842105263157896E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1964,"64 let a 10 měsíců",null,null,null,null,57,75250.43346528968,1000,0,0,230,188.12608366322419,75438.559548952908,0,{"$f":"$B$12+SUM($AJ$98:AJ154,$AL$98:AL154)","v":57000},{"$f":"SUM($AM$98:AM154,$AN$98:AN154,$AP$98:AP154)","v":18438.559548952901},{"$f":"SUM($AM$98:AM154,$AP$98:AP154)","v":13110},{"$f":"(AR154/(AVERAGE($AQ$98:AQ154))/AH154*12)","v":0.1338552417346853},{"$f":"(AS154/(AVERAGE($AQ$98:AQ154))/AH154*12)","v":9.5172413793103455E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1963,"64 let a 8 měsíců",null,null,null,null,58,76668.559548952908,1000,0,0,230,191.67139887238227,76860.230947825286,0,{"$f":"$B$12+SUM($AJ$98:AJ155,$AL$98:AL155)","v":58000},{"$f":"SUM($AM$98:AM155,$AN$98:AN155,$AP$98:AP155)","v":18860.230947825283},{"$f":"SUM($AM$98:AM155,$AP$98:AP155)","v":13340},{"$f":"(AR155/(AVERAGE($AQ$98:AQ155))/AH155*12)","v":0.13227514399409901},{"$f":"(AS155/(AVERAGE($AQ$98:AQ155))/AH155*12)","v":9.3559322033898301E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1962,"64 let a 6 měsíců",null,null,null,null,59,78090.230947825286,1000,0,0,230,195.22557736956321,78285.456525194852,0,{"$f":"$B$12+SUM($AJ$98:AJ156,$AL$98:AL156)","v":59000},{"$f":"SUM($AM$98:AM156,$AN$98:AN156,$AP$98:AP156)","v":19285.456525194844},{"$f":"SUM($AM$98:AM156,$AP$98:AP156)","v":13570},{"$f":"(AR156/(AVERAGE($AQ$98:AQ156))/AH156*12)","v":0.13074885779793116},{"$f":"(AS156/(AVERAGE($AQ$98:AQ156))/AH156*12)","v":9.1999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1961,"64 let a 4 měsíce",null,null,null,null,60,79515.456525194852,1000,0,0,230,198.78864131298712,79714.245166507841,0,{"$f":"$B$12+SUM($AJ$98:AJ157,$AL$98:AL157)","v":60000},{"$f":"SUM($AM$98:AM157,$AN$98:AN157,$AP$98:AP157)","v":19714.24516650783},{"$f":"SUM($AM$98:AM157,$AP$98:AP157)","v":13800},{"$f":"(AR157/(AVERAGE($AQ$98:AQ157))/AH157*12)","v":0.12927373879677267},{"$f":"(AS157/(AVERAGE($AQ$98:AQ157))/AH157*12)","v":9.0491803278688526E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1960,"64 let a 2 měsíce",null,null,null,null,61,{"$f":"AO157+AJ158+AL158+AM158","v":80944.245166507841},1000,0,0,230,202.36061291626959,{"$f":"AI158+AN158","v":81146.605779424106},0,{"$f":"$B$12+SUM($AJ$98:AJ158,$AL$98:AL158)","v":61000},{"$f":"SUM($AM$98:AM158,$AN$98:AN158,$AP$98:AP158)","v":20146.605779424102},{"$f":"SUM($AM$98:AM158,$AP$98:AP158)","v":14030},{"$f":"(AR158/(AVERAGE($AQ$98:AQ158))/AH158*12)","v":0.12784731324859294},{"$f":"(AS158/(AVERAGE($AQ$98:AQ158))/AH158*12)","v":8.9032258064516132E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1959,"64 let",null,null,null,null,62,82376.605779424106,1000,0,0,230,205.94151444856027,82582.54729387266,0,{"$f":"$B$12+SUM($AJ$98:AJ159,$AL$98:AL159)","v":62000},{"$f":"SUM($AM$98:AM159,$AN$98:AN159,$AP$98:AP159)","v":20582.54729387266},{"$f":"SUM($AM$98:AM159,$AP$98:AP159)","v":14260},{"$f":"(AR159/(AVERAGE($AQ$98:AQ159))/AH159*12)","v":0.12646726447848025},{"$f":"(AS159/(AVERAGE($AQ$98:AQ159))/AH159*12)","v":8.7619047619047624E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1958,"63 let a 10 měsíců",null,null,null,null,63,83812.54729387266,1000,0,0,230,209.53136823468165,84022.078662107335,0,{"$f":"$B$12+SUM($AJ$98:AJ160,$AL$98:AL160)","v":63000},{"$f":"SUM($AM$98:AM160,$AN$98:AN160,$AP$98:AP160)","v":21022.078662107342},{"$f":"SUM($AM$98:AM160,$AP$98:AP160)","v":14490},{"$f":"(AR160/(AVERAGE($AQ$98:AQ160))/AH160*12)","v":0.12513142060778179},{"$f":"(AS160/(AVERAGE($AQ$98:AQ160))/AH160*12)","v":8.6250000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1957,"63 let a 8 měsíců",null,null,null,null,64,85252.078662107335,1000,0,0,230,213.13019665526835,85465.208858762606,0,{"$f":"$B$12+SUM($AJ$98:AJ161,$AL$98:AL161)","v":64000},{"$f":"SUM($AM$98:AM161,$AN$98:AN161,$AP$98:AP161)","v":21465.208858762613},{"$f":"SUM($AM$98:AM161,$AP$98:AP161)","v":14720},{"$f":"(AR161/(AVERAGE($AQ$98:AQ161))/AH161*12)","v":0.12383774341593815},{"$f":"(AS161/(AVERAGE($AQ$98:AQ161))/AH161*12)","v":8.4923076923076921E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1956,"63 let a 6 měsíců",null,null,null,null,65,86695.208858762606,{"$f":"IF(($AG$71-$AG$72)>=AH162,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH162,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI162*$AE$52/12","v":216.7380221469065},86911.946880909512,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ162,$AL$98:AL162)","v":65000},{"$f":"SUM($AM$98:AM162,$AN$98:AN162,$AP$98:AP162)","v":21911.94688090952},{"$f":"SUM($AM$98:AM162,$AP$98:AP162)","v":14950},{"$f":"(AR162/(AVERAGE($AQ$98:AQ162))/AH162*12)","v":0.12258431821487842},{"$f":"(AS162/(AVERAGE($AQ$98:AQ162))/AH162*12)","v":8.3636363636363634E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1955,"63 let a 4 měsíce",null,null,null,null,66,88141.946880909512,1000,0,0,230,220.35486720227377,88362.301748111786,0,{"$f":"$B$12+SUM($AJ$98:AJ163,$AL$98:AL163)","v":66000},{"$f":"SUM($AM$98:AM163,$AN$98:AN163,$AP$98:AP163)","v":22362.301748111789},{"$f":"SUM($AM$98:AM163,$AP$98:AP163)","v":15180},{"$f":"(AR163/(AVERAGE($AQ$98:AQ163))/AH163*12)","v":0.12136934463018612},{"$f":"(AS163/(AVERAGE($AQ$98:AQ163))/AH163*12)","v":8.238805970149253E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1954,"63 let a 2 měsíce",null,null,null,null,67,89592.301748111786,1000,0,0,230,223.98075437027944,89816.282502482063,0,{"$f":"$B$12+SUM($AJ$98:AJ164,$AL$98:AL164)","v":67000},{"$f":"SUM($AM$98:AM164,$AN$98:AN164,$AP$98:AP164)","v":22816.28250248207},{"$f":"SUM($AM$98:AM164,$AP$98:AP164)","v":15410},{"$f":"(AR164/(AVERAGE($AQ$98:AQ164))/AH164*12)","v":0.12019112819569133},{"$f":"(AS164/(AVERAGE($AQ$98:AQ164))/AH164*12)","v":8.1176470588235294E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1953,"63 let",null,null,null,null,68,91046.282502482063,1000,0,0,230,227.61570625620516,91273.898208738276,0,{"$f":"$B$12+SUM($AJ$98:AJ165,$AL$98:AL165)","v":68000},{"$f":"SUM($AM$98:AM165,$AN$98:AN165,$AP$98:AP165)","v":23273.898208738272},{"$f":"SUM($AM$98:AM165,$AP$98:AP165)","v":15640},{"$f":"(AR165/(AVERAGE($AQ$98:AQ165))/AH165*12)","v":0.11904807267896815},{"$f":"(AS165/(AVERAGE($AQ$98:AQ165))/AH165*12)","v":7.9999999999999988E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952,"62 let a 10 měsíců",null,null,null,null,69,92503.898208738276,1000,0,0,230,231.2597455218457,92735.157954260125,0,{"$f":"$B$12+SUM($AJ$98:AJ166,$AL$98:AL166)","v":69000},{"$f":"SUM($AM$98:AM166,$AN$98:AN166,$AP$98:AP166)","v":23735.157954260118},{"$f":"SUM($AM$98:AM166,$AP$98:AP166)","v":15870},{"$f":"(AR166/(AVERAGE($AQ$98:AQ166))/AH166*12)","v":0.11793867306464655},{"$f":"(AS166/(AVERAGE($AQ$98:AQ166))/AH166*12)","v":7.8857142857142848E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1951,"62 let a 8 měsíců",null,null,null,null,70,93965.157954260125,1000,0,0,230,234.9128948856503,94200.070849145777,0,{"$f":"$B$12+SUM($AJ$98:AJ167,$AL$98:AL167)","v":70000},{"$f":"SUM($AM$98:AM167,$AN$98:AN167,$AP$98:AP167)","v":24200.070849145766},{"$f":"SUM($AM$98:AM167,$AP$98:AP167)","v":16100},{"$f":"(AR167/(AVERAGE($AQ$98:AQ167))/AH167*12)","v":0.1168615091306838},{"$f":"(AS167/(AVERAGE($AQ$98:AQ167))/AH167*12)","v":7.7746478873239433E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1950,"62 let a 6 měsíců",null,null,null,null,71,95430.070849145777,1000,0,0,230,238.57517712286446,95668.646026268645,0,{"$f":"$B$12+SUM($AJ$98:AJ168,$AL$98:AL168)","v":71000},{"$f":"SUM($AM$98:AM168,$AN$98:AN168,$AP$98:AP168)","v":24668.646026268631},{"$f":"SUM($AM$98:AM168,$AP$98:AP168)","v":16330},{"$f":"(AR168/(AVERAGE($AQ$98:AQ168))/AH168*12)","v":0.11581523955994663},{"$f":"(AS168/(AVERAGE($AQ$98:AQ168))/AH168*12)","v":7.6666666666666675E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1949,"62 let a 4 měsíce",null,null,null,null,72,96898.646026268645,1000,0,0,230,242.24661506567159,97140.892641334314,0,{"$f":"$B$12+SUM($AJ$98:AJ169,$AL$98:AL169)","v":72000},{"$f":"SUM($AM$98:AM169,$AN$98:AN169,$AP$98:AP169)","v":25140.892641334303},{"$f":"SUM($AM$98:AM169,$AP$98:AP169)","v":16560},{"$f":"(AR169/(AVERAGE($AQ$98:AQ169))/AH169*12)","v":0.11479859653577307},{"$f":"(AS169/(AVERAGE($AQ$98:AQ169))/AH169*12)","v":7.5616438356164384E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1948,"62 let a 2 měsíce",null,null,null,null,73,98370.892641334314,1000,0,0,230,245.9272316033358,98616.819872937645,0,{"$f":"$B$12+SUM($AJ$98:AJ170,$AL$98:AL170)","v":73000},{"$f":"SUM($AM$98:AM170,$AN$98:AN170,$AP$98:AP170)","v":25616.819872937638},{"$f":"SUM($AM$98:AM170,$AP$98:AP170)","v":16790},{"$f":"(AR170/(AVERAGE($AQ$98:AQ170))/AH170*12)","v":0.11381038077573183},{"$f":"(AS170/(AVERAGE($AQ$98:AQ170))/AH170*12)","v":7.4594594594594596E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1947,"62 let",null,null,null,null,74,99846.819872937645,1000,0,0,230,249.61704968234412,100096.43692261999,0,{"$f":"$B$12+SUM($AJ$98:AJ171,$AL$98:AL171)","v":74000},{"$f":"SUM($AM$98:AM171,$AN$98:AN171,$AP$98:AP171)","v":26096.436922619981},{"$f":"SUM($AM$98:AM171,$AP$98:AP171)","v":17020},{"$f":"(AR171/(AVERAGE($AQ$98:AQ171))/AH171*12)","v":0.11284945696268099},{"$f":"(AS171/(AVERAGE($AQ$98:AQ171))/AH171*12)","v":7.3599999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1946,"61 let a 10 měsíců",null,null,null,null,75,101326.43692261999,1000,0,0,230,253.31609230654999,101579.75301492654,0,{"$f":"$B$12+SUM($AJ$98:AJ172,$AL$98:AL172)","v":75000},{"$f":"SUM($AM$98:AM172,$AN$98:AN172,$AP$98:AP172)","v":26579.753014926533},{"$f":"SUM($AM$98:AM172,$AP$98:AP172)","v":17250},{"$f":"(AR172/(AVERAGE($AQ$98:AQ172))/AH172*12)","v":0.11191474953653277},{"$f":"(AS172/(AVERAGE($AQ$98:AQ172))/AH172*12)","v":7.2631578947368422E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1945,"61 let a 8 měsíců",null,null,null,null,76,102809.75301492654,1000,0,0,230,257.02438253731634,103066.77739746385,0,{"$f":"$B$12+SUM($AJ$98:AJ173,$AL$98:AL173)","v":76000},{"$f":"SUM($AM$98:AM173,$AN$98:AN173,$AP$98:AP173)","v":27066.777397463848},{"$f":"SUM($AM$98:AM173,$AP$98:AP173)","v":17480},{"$f":"(AR173/(AVERAGE($AQ$98:AQ173))/AH173*12)","v":0.11100523881393239},{"$f":"(AS173/(AVERAGE($AQ$98:AQ173))/AH173*12)","v":7.168831168831169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1944,"61 let a 6 měsíců",null,null,null,null,77,104296.77739746385,1000,0,0,230,260.74194349365962,104557.51934095751,0,{"$f":"$B$12+SUM($AJ$98:AJ174,$AL$98:AL174)","v":77000},{"$f":"SUM($AM$98:AM174,$AN$98:AN174,$AP$98:AP174)","v":27557.519340957508},{"$f":"SUM($AM$98:AM174,$AP$98:AP174)","v":17710},{"$f":"(AR174/(AVERAGE($AQ$98:AQ174))/AH174*12)","v":0.11011995740642362},{"$f":"(AS174/(AVERAGE($AQ$98:AQ174))/AH174*12)","v":7.0769230769230779E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1943,"61 let a 4 měsíce",null,null,null,null,78,105787.51934095751,1000,0,0,230,264.46879835239378,106051.98813930991,0,{"$f":"$B$12+SUM($AJ$98:AJ175,$AL$98:AL175)","v":78000},{"$f":"SUM($AM$98:AM175,$AN$98:AN175,$AP$98:AP175)","v":28051.988139309902},{"$f":"SUM($AM$98:AM175,$AP$98:AP175)","v":17940},{"$f":"(AR175/(AVERAGE($AQ$98:AQ175))/AH175*12)","v":0.10925798691065201},{"$f":"(AS175/(AVERAGE($AQ$98:AQ175))/AH175*12)","v":6.9873417721518991E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1942,"61 let a 2 měsíce",null,null,null,null,79,107281.98813930991,1000,0,0,230,268.20497034827474,107550.19310965818,0,{"$f":"$B$12+SUM($AJ$98:AJ176,$AL$98:AL176)","v":79000},{"$f":"SUM($AM$98:AM176,$AN$98:AN176,$AP$98:AP176)","v":28550.193109658176},{"$f":"SUM($AM$98:AM176,$AP$98:AP176)","v":18170},{"$f":"(AR176/(AVERAGE($AQ$98:AQ176))/AH176*12)","v":0.10841845484680318},{"$f":"(AS176/(AVERAGE($AQ$98:AQ176))/AH176*12)","v":6.9000000000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1941,"61 let",null,null,null,null,80,108780.19310965818,1000,0,0,230,271.95048277414543,109052.14359243233,0,{"$f":"$B$12+SUM($AJ$98:AJ177,$AL$98:AL177)","v":80000},{"$f":"SUM($AM$98:AM177,$AN$98:AN177,$AP$98:AP177)","v":29052.14359243232},{"$f":"SUM($AM$98:AM177,$AP$98:AP177)","v":18400},{"$f":"(AR177/(AVERAGE($AQ$98:AQ177))/AH177*12)","v":0.10760053182382341},{"$f":"(AS177/(AVERAGE($AQ$98:AQ177))/AH177*12)","v":6.8148148148148152E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1940,"60 let a 10 měsíců",null,null,null,null,81,110282.14359243233,1000,0,0,230,275.70535898108079,110557.84895141341,0,{"$f":"$B$12+SUM($AJ$98:AJ178,$AL$98:AL178)","v":81000},{"$f":"SUM($AM$98:AM178,$AN$98:AN178,$AP$98:AP178)","v":29557.848951413402},{"$f":"SUM($AM$98:AM178,$AP$98:AP178)","v":18630},{"$f":"(AR178/(AVERAGE($AQ$98:AQ178))/AH178*12)","v":0.10680342891206288},{"$f":"(AS178/(AVERAGE($AQ$98:AQ178))/AH178*12)","v":6.7317073170731712E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1939,"60 let a 8 měsíců",null,null,null,null,82,111787.84895141341,1000,0,0,230,279.46962237853353,112067.31857379194,0,{"$f":"$B$12+SUM($AJ$98:AJ179,$AL$98:AL179)","v":82000},{"$f":"SUM($AM$98:AM179,$AN$98:AN179,$AP$98:AP179)","v":30067.318573791934},{"$f":"SUM($AM$98:AM179,$AP$98:AP179)","v":18860},{"$f":"(AR179/(AVERAGE($AQ$98:AQ179))/AH179*12)","v":0.10602639520584871},{"$f":"(AS179/(AVERAGE($AQ$98:AQ179))/AH179*12)","v":6.6506024096385535E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1938,"60 let a 6 měsíců",null,null,null,null,83,113297.31857379194,1000,0,0,230,283.24329643447987,113580.56187022642,0,{"$f":"$B$12+SUM($AJ$98:AJ180,$AL$98:AL180)","v":83000},{"$f":"SUM($AM$98:AM180,$AN$98:AN180,$AP$98:AP180)","v":30580.561870226415},{"$f":"SUM($AM$98:AM180,$AP$98:AP180)","v":19090},{"$f":"(AR180/(AVERAGE($AQ$98:AQ180))/AH180*12)","v":0.10526871556015976},{"$f":"(AS180/(AVERAGE($AQ$98:AQ180))/AH180*12)","v":6.5714285714285711E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1937,"60 let a 4 měsíce",null,null,null,null,84,114810.56187022642,1000,0,0,230,287.02640467556603,115097.58827490198,0,{"$f":"$B$12+SUM($AJ$98:AJ181,$AL$98:AL181)","v":84000},{"$f":"SUM($AM$98:AM181,$AN$98:AN181,$AP$98:AP181)","v":31097.58827490198},{"$f":"SUM($AM$98:AM181,$AP$98:AP181)","v":19320},{"$f":"(AR181/(AVERAGE($AQ$98:AQ181))/AH181*12)","v":0.10452970848706547},{"$f":"(AS181/(AVERAGE($AQ$98:AQ181))/AH181*12)","v":6.4941176470588238E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1936,"60 let a 2 měsíce",null,null,null,null,85,116327.58827490198,1000,0,0,230,290.81897068725493,116618.40724558923,0,{"$f":"$B$12+SUM($AJ$98:AJ182,$AL$98:AL182)","v":85000},{"$f":"SUM($AM$98:AM182,$AN$98:AN182,$AP$98:AP182)","v":31618.407245589235},{"$f":"SUM($AM$98:AM182,$AP$98:AP182)","v":19550},{"$f":"(AR182/(AVERAGE($AQ$98:AQ182))/AH182*12)","v":0.10380872419892498},{"$f":"(AS182/(AVERAGE($AQ$98:AQ182))/AH182*12)","v":6.4186046511627903E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1935,"60 let",null,null,null,null,86,117848.40724558923,1000,0,0,230,294.62101811397309,118143.02826370321,0,{"$f":"$B$12+SUM($AJ$98:AJ183,$AL$98:AL183)","v":86000},{"$f":"SUM($AM$98:AM183,$AN$98:AN183,$AP$98:AP183)","v":32143.028263703207},{"$f":"SUM($AM$98:AM183,$AP$98:AP183)","v":19780},{"$f":"(AR183/(AVERAGE($AQ$98:AQ183))/AH183*12)","v":0.10310514278653796},{"$f":"(AS183/(AVERAGE($AQ$98:AQ183))/AH183*12)","v":6.344827586206897E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1934,"60 let a 10 měsíců",null,null,null,null,87,119373.02826370321,1000,0,0,230,298.43257065925803,119671.46083436247,0,{"$f":"$B$12+SUM($AJ$98:AJ184,$AL$98:AL184)","v":87000},{"$f":"SUM($AM$98:AM184,$AN$98:AN184,$AP$98:AP184)","v":32671.460834362464},{"$f":"SUM($AM$98:AM184,$AP$98:AP184)","v":20010},{"$f":"(AR184/(AVERAGE($AQ$98:AQ184))/AH184*12)","v":0.10241837252151242},{"$f":"(AS184/(AVERAGE($AQ$98:AQ184))/AH184*12)","v":6.2727272727272729E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1933,"60 let a 8 měsíců",null,null,null,null,88,120901.46083436247,1000,0,0,230,302.25365208590614,121203.71448644837,0,{"$f":"$B$12+SUM($AJ$98:AJ185,$AL$98:AL185)","v":88000},{"$f":"SUM($AM$98:AM185,$AN$98:AN185,$AP$98:AP185)","v":33203.714486448371},{"$f":"SUM($AM$98:AM185,$AP$98:AP185)","v":20240},{"$f":"(AR185/(AVERAGE($AQ$98:AQ185))/AH185*12)","v":0.10174784827307978},{"$f":"(AS185/(AVERAGE($AQ$98:AQ185))/AH185*12)","v":6.2022471910112356E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1932,"60 let a 6 měsíců",null,null,null,null,89,122433.71448644837,1000,0,0,230,306.08428621612092,122739.79877266449,0,{"$f":"$B$12+SUM($AJ$98:AJ186,$AL$98:AL186)","v":89000},{"$f":"SUM($AM$98:AM186,$AN$98:AN186,$AP$98:AP186)","v":33739.798772664493},{"$f":"SUM($AM$98:AM186,$AP$98:AP186)","v":20470},{"$f":"(AR186/(AVERAGE($AQ$98:AQ186))/AH186*12)","v":0.10109303003045542},{"$f":"(AS186/(AVERAGE($AQ$98:AQ186))/AH186*12)","v":6.1333333333333337E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1931,"60 let a 4 měsíce",null,null,null,null,90,123969.79877266449,1000,0,0,230,309.92449693166122,124279.72326959616,0,{"$f":"$B$12+SUM($AJ$98:AJ187,$AL$98:AL187)","v":90000},{"$f":"SUM($AM$98:AM187,$AN$98:AN187,$AP$98:AP187)","v":34279.723269596165},{"$f":"SUM($AM$98:AM187,$AP$98:AP187)","v":20700},{"$f":"(AR187/(AVERAGE($AQ$98:AQ187))/AH187*12)","v":0.10045340152262612},{"$f":"(AS187/(AVERAGE($AQ$98:AQ187))/AH187*12)","v":6.0659340659340658E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1930,"60 let a 2 měsíce",null,null,null,null,91,125509.72326959616,1000,0,0,230,313.77430817399039,125823.49757777015,0,{"$f":"$B$12+SUM($AJ$98:AJ188,$AL$98:AL188)","v":91000},{"$f":"SUM($AM$98:AM188,$AN$98:AN188,$AP$98:AP188)","v":34823.497577770155},{"$f":"SUM($AM$98:AM188,$AP$98:AP188)","v":20930},{"$f":"(AR188/(AVERAGE($AQ$98:AQ188))/AH188*12)","v":9.982846892815142E-2},{"$f":"(AS188/(AVERAGE($AQ$98:AQ188))/AH188*12)","v":0.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1929,"60 let",null,null,null,null,92,127053.49757777015,1000,0,0,230,317.63374394442536,127371.13132171458,0,{"$f":"$B$12+SUM($AJ$98:AJ189,$AL$98:AL189)","v":92000},{"$f":"SUM($AM$98:AM189,$AN$98:AN189,$AP$98:AP189)","v":35371.13132171458},{"$f":"SUM($AM$98:AM189,$AP$98:AP189)","v":21160},{"$f":"(AR189/(AVERAGE($AQ$98:AQ189))/AH189*12)","v":9.9217759668203578E-2},{"$f":"(AS189/(AVERAGE($AQ$98:AQ189))/AH189*12)","v":5.9354838709677421E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,128601.13132171458,1000,0,0,230,321.50282830428642,128922.63415001887,0,{"$f":"$B$12+SUM($AJ$98:AJ190,$AL$98:AL190)","v":93000},{"$f":"SUM($AM$98:AM190,$AN$98:AN190,$AP$98:AP190)","v":35922.634150018865},{"$f":"SUM($AM$98:AM190,$AP$98:AP190)","v":21390},{"$f":"(AR190/(AVERAGE($AQ$98:AQ190))/AH190*12)","v":9.8620821276647536E-2},{"$f":"(AS190/(AVERAGE($AQ$98:AQ190))/AH190*12)","v":5.8723404255319155E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,130152.63415001887,1000,0,0,230,325.38158537504717,130478.01573539391,0,{"$f":"$B$12+SUM($AJ$98:AJ191,$AL$98:AL191)","v":94000},{"$f":"SUM($AM$98:AM191,$AN$98:AN191,$AP$98:AP191)","v":36478.015735393914},{"$f":"SUM($AM$98:AM191,$AP$98:AP191)","v":21620},{"$f":"(AR191/(AVERAGE($AQ$98:AQ191))/AH191*12)","v":9.803722034148421E-2},{"$f":"(AS191/(AVERAGE($AQ$98:AQ191))/AH191*12)","v":5.8105263157894743E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,131708.01573539391,1000,0,0,230,329.27003933848476,132037.28577473239,0,{"$f":"$B$12+SUM($AJ$98:AJ192,$AL$98:AL192)","v":95000},{"$f":"SUM($AM$98:AM192,$AN$98:AN192,$AP$98:AP192)","v":37037.285774732401},{"$f":"SUM($AM$98:AM192,$AP$98:AP192)","v":21850},{"$f":"(AR192/(AVERAGE($AQ$98:AQ192))/AH192*12)","v":9.746654151245368E-2},{"$f":"(AS192/(AVERAGE($AQ$98:AQ192))/AH192*12)","v":5.7499999999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,133267.28577473239,1000,0,0,230,333.16821443683097,133600.45398916921,0,{"$f":"$B$12+SUM($AJ$98:AJ193,$AL$98:AL193)","v":96000},{"$f":"SUM($AM$98:AM193,$AN$98:AN193,$AP$98:AP193)","v":37600.453989169233},{"$f":"SUM($AM$98:AM193,$AP$98:AP193)","v":22080},{"$f":"(AR193/(AVERAGE($AQ$98:AQ193))/AH193*12)","v":9.6908386570023791E-2},{"$f":"(AS193/(AVERAGE($AQ$98:AQ193))/AH193*12)","v":5.6907216494845363E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,134830.45398916921,1000,0,0,230,337.076134972923,135167.53012414213,0,{"$f":"$B$12+SUM($AJ$98:AJ194,$AL$98:AL194)","v":97000},{"$f":"SUM($AM$98:AM194,$AN$98:AN194,$AP$98:AP194)","v":38167.530124142162},{"$f":"SUM($AM$98:AM194,$AP$98:AP194)","v":22310},{"$f":"(AR194/(AVERAGE($AQ$98:AQ194))/AH194*12)","v":9.6362373551379332E-2},{"$f":"(AS194/(AVERAGE($AQ$98:AQ194))/AH194*12)","v":5.6326530612244893E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,136397.53012414213,1000,0,0,230,340.99382531035531,136738.52394945247,0,{"$f":"$B$12+SUM($AJ$98:AJ195,$AL$98:AL195)","v":98000},{"$f":"SUM($AM$98:AM195,$AN$98:AN195,$AP$98:AP195)","v":38738.523949452516},{"$f":"SUM($AM$98:AM195,$AP$98:AP195)","v":22540},{"$f":"(AR195/(AVERAGE($AQ$98:AQ195))/AH195*12)","v":9.5828135929381608E-2},{"$f":"(AS195/(AVERAGE($AQ$98:AQ195))/AH195*12)","v":5.5757575757575756E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,137968.52394945247,1000,0,0,230,344.92130987363117,138313.44525932611,0,{"$f":"$B$12+SUM($AJ$98:AJ196,$AL$98:AL196)","v":99000},{"$f":"SUM($AM$98:AM196,$AN$98:AN196,$AP$98:AP196)","v":39313.445259326145},{"$f":"SUM($AM$98:AM196,$AP$98:AP196)","v":22770},{"$f":"(AR196/(AVERAGE($AQ$98:AQ196))/AH196*12)","v":9.5305321840790658E-2},{"$f":"(AS196/(AVERAGE($AQ$98:AQ196))/AH196*12)","v":5.5199999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,139543.44525932611,1000,0,0,230,348.85861314831527,139892.30387247441,0,{"$f":"$B$12+SUM($AJ$98:AJ197,$AL$98:AL197)","v":100000},{"$f":"SUM($AM$98:AM197,$AN$98:AN197,$AP$98:AP197)","v":39892.303872474462},{"$f":"SUM($AM$98:AM197,$AP$98:AP197)","v":23000},{"$f":"(AR197/(AVERAGE($AQ$98:AQ197))/AH197*12)","v":9.4793593360335354E-2},{"$f":"(AS197/(AVERAGE($AQ$98:AQ197))/AH197*12)","v":5.465346534653466E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,141122.30387247441,1000,0,0,230,352.80575968118598,141475.1096321556,0,{"$f":"$B$12+SUM($AJ$98:AJ198,$AL$98:AL198)","v":101000},{"$f":"SUM($AM$98:AM198,$AN$98:AN198,$AP$98:AP198)","v":40475.109632155647},{"$f":"SUM($AM$98:AM198,$AP$98:AP198)","v":23230},{"$f":"(AR198/(AVERAGE($AQ$98:AQ198))/AH198*12)","v":9.4292625817485487E-2},{"$f":"(AS198/(AVERAGE($AQ$98:AQ198))/AH198*12)","v":5.4117647058823534E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,142705.1096321556,1000,0,0,230,356.76277408038897,143061.87240623598,0,{"$f":"$B$12+SUM($AJ$98:AJ199,$AL$98:AL199)","v":102000},{"$f":"SUM($AM$98:AM199,$AN$98:AN199,$AP$98:AP199)","v":41061.872406236034},{"$f":"SUM($AM$98:AM199,$AP$98:AP199)","v":23460},{"$f":"(AR199/(AVERAGE($AQ$98:AQ199))/AH199*12)","v":9.3802107153023506E-2},{"$f":"(AS199/(AVERAGE($AQ$98:AQ199))/AH199*12)","v":5.3592233009708737E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,144291.87240623598,1000,0,0,230,360.72968101558996,144652.60208725158,0,{"$f":"$B$12+SUM($AJ$98:AJ200,$AL$98:AL200)","v":103000},{"$f":"SUM($AM$98:AM200,$AN$98:AN200,$AP$98:AP200)","v":41652.602087251624},{"$f":"SUM($AM$98:AM200,$AP$98:AP200)","v":23690},{"$f":"(AR200/(AVERAGE($AQ$98:AQ200))/AH200*12)","v":9.3321737312737033E-2},{"$f":"(AS200/(AVERAGE($AQ$98:AQ200))/AH200*12)","v":5.3076923076923084E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,145882.60208725158,1000,0,0,230,364.70650521812894,146247.30859246972,0,{"$f":"$B$12+SUM($AJ$98:AJ201,$AL$98:AL201)","v":104000},{"$f":"SUM($AM$98:AM201,$AN$98:AN201,$AP$98:AP201)","v":42247.308592469759},{"$f":"SUM($AM$98:AM201,$AP$98:AP201)","v":23920},{"$f":"(AR201/(AVERAGE($AQ$98:AQ201))/AH201*12)","v":9.2851227675757708E-2},{"$f":"(AS201/(AVERAGE($AQ$98:AQ201))/AH201*12)","v":5.2571428571428575E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,147477.30859246972,1000,0,0,230,368.69327148117435,147846.00186395089,0,{"$f":"$B$12+SUM($AJ$98:AJ202,$AL$98:AL202)","v":105000},{"$f":"SUM($AM$98:AM202,$AN$98:AN202,$AP$98:AP202)","v":42846.001863950936},{"$f":"SUM($AM$98:AM202,$AP$98:AP202)","v":24150},{"$f":"(AR202/(AVERAGE($AQ$98:AQ202))/AH202*12)","v":9.2390300515258081E-2},{"$f":"(AS202/(AVERAGE($AQ$98:AQ202))/AH202*12)","v":5.2075471698113204E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,149076.00186395089,1000,0,0,230,372.69000465987716,149448.69186861077,0,{"$f":"$B$12+SUM($AJ$98:AJ203,$AL$98:AL203)","v":106000},{"$f":"SUM($AM$98:AM203,$AN$98:AN203,$AP$98:AP203)","v":43448.691868610811},{"$f":"SUM($AM$98:AM203,$AP$98:AP203)","v":24380},{"$f":"(AR203/(AVERAGE($AQ$98:AQ203))/AH203*12)","v":9.1938688489389825E-2},{"$f":"(AS203/(AVERAGE($AQ$98:AQ203))/AH203*12)","v":5.158878504672898E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,150678.69186861077,1000,0,0,230,376.69672967152695,151055.3885982823,0,{"$f":"$B$12+SUM($AJ$98:AJ204,$AL$98:AL204)","v":107000},{"$f":"SUM($AM$98:AM204,$AN$98:AN204,$AP$98:AP204)","v":44055.388598282341},{"$f":"SUM($AM$98:AM204,$AP$98:AP204)","v":24610},{"$f":"(AR204/(AVERAGE($AQ$98:AQ204))/AH204*12)","v":9.1496134160503312E-2},{"$f":"(AS204/(AVERAGE($AQ$98:AQ204))/AH204*12)","v":5.1111111111111114E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,152285.3885982823,1000,0,0,230,380.71347149570573,152666.10206977799,0,{"$f":"$B$12+SUM($AJ$98:AJ205,$AL$98:AL205)","v":108000},{"$f":"SUM($AM$98:AM205,$AN$98:AN205,$AP$98:AP205)","v":44666.102069778055},{"$f":"SUM($AM$98:AM205,$AP$98:AP205)","v":24840},{"$f":"(AR205/(AVERAGE($AQ$98:AQ205))/AH205*12)","v":9.1062389540831915E-2},{"$f":"(AS205/(AVERAGE($AQ$98:AQ205))/AH205*12)","v":5.0642201834862385E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,153896.10206977799,1000,0,0,230,384.74025517444494,154280.84232495242,0,{"$f":"$B$12+SUM($AJ$98:AJ206,$AL$98:AL206)","v":109000},{"$f":"SUM($AM$98:AM206,$AN$98:AN206,$AP$98:AP206)","v":45280.8423249525},{"$f":"SUM($AM$98:AM206,$AP$98:AP206)","v":25070},{"$f":"(AR206/(AVERAGE($AQ$98:AQ206))/AH206*12)","v":9.0637215662957474E-2},{"$f":"(AS206/(AVERAGE($AQ$98:AQ206))/AH206*12)","v":5.0181818181818189E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,155510.84232495242,1000,0,0,230,388.77710581238102,155899.61943076481,0,{"$f":"$B$12+SUM($AJ$98:AJ207,$AL$98:AL207)","v":110000},{"$f":"SUM($AM$98:AM207,$AN$98:AN207,$AP$98:AP207)","v":45899.619430764891},{"$f":"SUM($AM$98:AM207,$AP$98:AP207)","v":25300},{"$f":"(AR207/(AVERAGE($AQ$98:AQ207))/AH207*12)","v":9.0220382173493652E-2},{"$f":"(AS207/(AVERAGE($AQ$98:AQ207))/AH207*12)","v":4.9729729729729735E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,157129.61943076481,1000,0,0,230,392.82404857691199,157522.44347934172,0,{"$f":"$B$12+SUM($AJ$98:AJ208,$AL$98:AL208)","v":111000},{"$f":"SUM($AM$98:AM208,$AN$98:AN208,$AP$98:AP208)","v":46522.443479341797},{"$f":"SUM($AM$98:AM208,$AP$98:AP208)","v":25530},{"$f":"(AR208/(AVERAGE($AQ$98:AQ208))/AH208*12)","v":8.981166694853629E-2},{"$f":"(AS208/(AVERAGE($AQ$98:AQ208))/AH208*12)","v":4.928571428571428E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,158752.44347934172,1000,0,0,230,396.88110869835424,159149.32458804006,0,{"$f":"$B$12+SUM($AJ$98:AJ209,$AL$98:AL209)","v":112000},{"$f":"SUM($AM$98:AM209,$AN$98:AN209,$AP$98:AP209)","v":47149.324588040152},{"$f":"SUM($AM$98:AM209,$AP$98:AP209)","v":25760},{"$f":"(AR209/(AVERAGE($AQ$98:AQ209))/AH209*12)","v":8.9410855729532529E-2},{"$f":"(AS209/(AVERAGE($AQ$98:AQ209))/AH209*12)","v":4.8849557522123888E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,160379.32458804006,1000,0,0,230,400.94831147010018,160780.27289951016,0,{"$f":"$B$12+SUM($AJ$98:AJ210,$AL$98:AL210)","v":113000},{"$f":"SUM($AM$98:AM210,$AN$98:AN210,$AP$98:AP210)","v":47780.272899510252},{"$f":"SUM($AM$98:AM210,$AP$98:AP210)","v":25990},{"$f":"(AR210/(AVERAGE($AQ$98:AQ210))/AH210*12)","v":8.9017741778314396E-2},{"$f":"(AS210/(AVERAGE($AQ$98:AQ210))/AH210*12)","v":4.8421052631578948E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,162010.27289951016,1000,0,0,230,405.02568224877541,162415.29858175895,0,{"$f":"$B$12+SUM($AJ$98:AJ211,$AL$98:AL211)","v":114000},{"$f":"SUM($AM$98:AM211,$AN$98:AN211,$AP$98:AP211)","v":48415.298581759023},{"$f":"SUM($AM$98:AM211,$AP$98:AP211)","v":26220},{"$f":"(AR211/(AVERAGE($AQ$98:AQ211))/AH211*12)","v":8.8632125550130933E-2},{"$f":"(AS211/(AVERAGE($AQ$98:AQ211))/AH211*12)","v":4.8000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,163645.29858175895,1000,0,0,230,409.11324645439737,164054.41182821334,0,{"$f":"$B$12+SUM($AJ$98:AJ212,$AL$98:AL212)","v":115000},{"$f":"SUM($AM$98:AM212,$AN$98:AN212,$AP$98:AP212)","v":49054.411828213422},{"$f":"SUM($AM$98:AM212,$AP$98:AP212)","v":26450},{"$f":"(AR212/(AVERAGE($AQ$98:AQ212))/AH212*12)","v":8.8253814383592366E-2},{"$f":"(AS212/(AVERAGE($AQ$98:AQ212))/AH212*12)","v":4.7586206896551728E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,165284.41182821334,1000,0,0,230,413.21102957053336,165697.62285778386,0,{"$f":"$B$12+SUM($AJ$98:AJ213,$AL$98:AL213)","v":116000},{"$f":"SUM($AM$98:AM213,$AN$98:AN213,$AP$98:AP213)","v":49697.622857783972},{"$f":"SUM($AM$98:AM213,$AP$98:AP213)","v":26680},{"$f":"(AR213/(AVERAGE($AQ$98:AQ213))/AH213*12)","v":8.7882622206514549E-2},{"$f":"(AS213/(AVERAGE($AQ$98:AQ213))/AH213*12)","v":4.7179487179487181E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,166927.62285778386,1000,0,0,230,417.31905714445969,167344.94191492832,0,{"$f":"$B$12+SUM($AJ$98:AJ214,$AL$98:AL214)","v":117000},{"$f":"SUM($AM$98:AM214,$AN$98:AN214,$AP$98:AP214)","v":50344.941914928429},{"$f":"SUM($AM$98:AM214,$AP$98:AP214)","v":26910},{"$f":"(AR214/(AVERAGE($AQ$98:AQ214))/AH214*12)","v":8.7518369256720435E-2},{"$f":"(AS214/(AVERAGE($AQ$98:AQ214))/AH214*12)","v":4.6779661016949151E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,168574.94191492832,1000,0,0,230,421.43735478732077,168996.37926971563,0,{"$f":"$B$12+SUM($AJ$98:AJ215,$AL$98:AL215)","v":118000},{"$f":"SUM($AM$98:AM215,$AN$98:AN215,$AP$98:AP215)","v":50996.379269715748},{"$f":"SUM($AM$98:AM215,$AP$98:AP215)","v":27140},{"$f":"(AR215/(AVERAGE($AQ$98:AQ215))/AH215*12)","v":8.7160881816919084E-2},{"$f":"(AS215/(AVERAGE($AQ$98:AQ215))/AH215*12)","v":4.6386554621848743E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,170226.37926971563,1000,0,0,230,425.56594817428908,170651.94521788991,0,{"$f":"$B$12+SUM($AJ$98:AJ216,$AL$98:AL216)","v":119000},{"$f":"SUM($AM$98:AM216,$AN$98:AN216,$AP$98:AP216)","v":51651.945217890039},{"$f":"SUM($AM$98:AM216,$AP$98:AP216)","v":27370},{"$f":"(AR216/(AVERAGE($AQ$98:AQ216))/AH216*12)","v":8.6809991962840408E-2},{"$f":"(AS216/(AVERAGE($AQ$98:AQ216))/AH216*12)","v":4.5999999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,171881.94521788991,1000,0,0,230,429.70486304472479,172311.65008093463,0,{"$f":"$B$12+SUM($AJ$98:AJ217,$AL$98:AL217)","v":120000},{"$f":"SUM($AM$98:AM217,$AN$98:AN217,$AP$98:AP217)","v":52311.650080934764},{"$f":"SUM($AM$98:AM217,$AP$98:AP217)","v":27600},{"$f":"(AR217/(AVERAGE($AQ$98:AQ217))/AH217*12)","v":8.6465537323859115E-2},{"$f":"(AS217/(AVERAGE($AQ$98:AQ217))/AH217*12)","v":4.5619834710743802E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,173541.65008093463,1000,0,0,230,433.85412520233655,173975.50420613697,0,{"$f":"$B$12+SUM($AJ$98:AJ218,$AL$98:AL218)","v":121000},{"$f":"SUM($AM$98:AM218,$AN$98:AN218,$AP$98:AP218)","v":52975.504206137099},{"$f":"SUM($AM$98:AM218,$AP$98:AP218)","v":27830},{"$f":"(AR218/(AVERAGE($AQ$98:AQ218))/AH218*12)","v":8.6127360855391577E-2},{"$f":"(AS218/(AVERAGE($AQ$98:AQ218))/AH218*12)","v":4.5245901639344263E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,175205.50420613697,1000,0,0,230,438.01376051534243,175643.51796665232,0,{"$f":"$B$12+SUM($AJ$98:AJ219,$AL$98:AL219)","v":122000},{"$f":"SUM($AM$98:AM219,$AN$98:AN219,$AP$98:AP219)","v":53643.517966652442},{"$f":"SUM($AM$98:AM219,$AP$98:AP219)","v":28060},{"$f":"(AR219/(AVERAGE($AQ$98:AQ219))/AH219*12)","v":8.5795310622394955E-2},{"$f":"(AS219/(AVERAGE($AQ$98:AQ219))/AH219*12)","v":4.4878048780487803E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,176873.51796665232,1000,0,0,230,442.1837949166308,177315.70176156895,0,{"$f":"$B$12+SUM($AJ$98:AJ220,$AL$98:AL220)","v":123000},{"$f":"SUM($AM$98:AM220,$AN$98:AN220,$AP$98:AP220)","v":54315.701761569071},{"$f":"SUM($AM$98:AM220,$AP$98:AP220)","v":28290},{"$f":"(AR220/(AVERAGE($AQ$98:AQ220))/AH220*12)","v":8.5469239593342364E-2},{"$f":"(AS220/(AVERAGE($AQ$98:AQ220))/AH220*12)","v":4.4516129032258066E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,178545.70176156895,1000,0,0,230,446.36425440392236,178992.06601597287,0,{"$f":"$B$12+SUM($AJ$98:AJ221,$AL$98:AL221)","v":124000},{"$f":"SUM($AM$98:AM221,$AN$98:AN221,$AP$98:AP221)","v":54992.066015972996},{"$f":"SUM($AM$98:AM221,$AP$98:AP221)","v":28520},{"$f":"(AR221/(AVERAGE($AQ$98:AQ221))/AH221*12)","v":8.5149005444087211E-2},{"$f":"(AS221/(AVERAGE($AQ$98:AQ221))/AH221*12)","v":4.4160000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"AO221+AJ222+AL222+AM222","v":180222.06601597287},1000,0,0,230,450.55516503993221,{"$f":"AI222+AN222","v":180672.6211810128},0,{"$f":"$B$12+SUM($AJ$98:AJ222,$AL$98:AL222)","v":125000},{"$f":"SUM($AM$98:AM222,$AN$98:AN222,$AP$98:AP222)","v":55672.621181012932},{"$f":"SUM($AM$98:AM222,$AP$98:AP222)","v":28750},{"$f":"(AR222/(AVERAGE($AQ$98:AQ222))/AH222*12)","v":8.4834470371067325E-2},{"$f":"(AS222/(AVERAGE($AQ$98:AQ222))/AH222*12)","v":4.3809523809523805E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,181902.6211810128,1000,0,0,230,454.75655295253199,182357.37773396535,0,{"$f":"$B$12+SUM($AJ$98:AJ223,$AL$98:AL223)","v":126000},{"$f":"SUM($AM$98:AM223,$AN$98:AN223,$AP$98:AP223)","v":56357.377733965463},{"$f":"SUM($AM$98:AM223,$AP$98:AP223)","v":28980},{"$f":"(AR223/(AVERAGE($AQ$98:AQ223))/AH223*12)","v":8.4525500913334037E-2},{"$f":"(AS223/(AVERAGE($AQ$98:AQ223))/AH223*12)","v":4.3464566929133863E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,183587.37773396535,1000,0,0,230,458.96844433491333,184046.34617830027,0,{"$f":"$B$12+SUM($AJ$98:AJ224,$AL$98:AL224)","v":127000},{"$f":"SUM($AM$98:AM224,$AN$98:AN224,$AP$98:AP224)","v":57046.346178300373},{"$f":"SUM($AM$98:AM224,$AP$98:AP224)","v":29210},{"$f":"(AR224/(AVERAGE($AQ$98:AQ224))/AH224*12)","v":8.4221967782923776E-2},{"$f":"(AS224/(AVERAGE($AQ$98:AQ224))/AH224*12)","v":4.3125000000000004E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,185276.34617830027,1000,0,0,230,463.19086544575066,185739.53704374601,0,{"$f":"$B$12+SUM($AJ$98:AJ225,$AL$98:AL225)","v":128000},{"$f":"SUM($AM$98:AM225,$AN$98:AN225,$AP$98:AP225)","v":57739.537043746124},{"$f":"SUM($AM$98:AM225,$AP$98:AP225)","v":29440},{"$f":"(AR225/(AVERAGE($AQ$98:AQ225))/AH225*12)","v":8.3923745703119362E-2},{"$f":"(AS225/(AVERAGE($AQ$98:AQ225))/AH225*12)","v":4.2790697674418607E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,186969.53704374601,{"$f":"IF(($AG$71-$AG$72)>=AH226,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH226,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI226*$AE$52/12","v":467.42384260936501},187436.96088635537,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ226,$AL$98:AL226)","v":129000},{"$f":"SUM($AM$98:AM226,$AN$98:AN226,$AP$98:AP226)","v":58436.960886355489},{"$f":"SUM($AM$98:AM226,$AP$98:AP226)","v":29670},{"$f":"(AR226/(AVERAGE($AQ$98:AQ226))/AH226*12)","v":8.3630713254176009E-2},{"$f":"(AS226/(AVERAGE($AQ$98:AQ226))/AH226*12)","v":4.246153846153846E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,188666.96088635537,1000,0,0,230,471.66740221588839,189138.62828857126,0,{"$f":"$B$12+SUM($AJ$98:AJ227,$AL$98:AL227)","v":130000},{"$f":"SUM($AM$98:AM227,$AN$98:AN227,$AP$98:AP227)","v":59138.628288571381},{"$f":"SUM($AM$98:AM227,$AP$98:AP227)","v":29900},{"$f":"(AR227/(AVERAGE($AQ$98:AQ227))/AH227*12)","v":8.3342752726113523E-2},{"$f":"(AS227/(AVERAGE($AQ$98:AQ227))/AH227*12)","v":4.2137404580152679E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,190368.62828857126,1000,0,0,230,475.92157072142817,190844.54985929269,0,{"$f":"$B$12+SUM($AJ$98:AJ228,$AL$98:AL228)","v":131000},{"$f":"SUM($AM$98:AM228,$AN$98:AN228,$AP$98:AP228)","v":59844.549859292812},{"$f":"SUM($AM$98:AM228,$AP$98:AP228)","v":30130},{"$f":"(AR228/(AVERAGE($AQ$98:AQ228))/AH228*12)","v":8.3059749978199607E-2},{"$f":"(AS228/(AVERAGE($AQ$98:AQ228))/AH228*12)","v":4.1818181818181824E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,192074.54985929269,1000,0,0,230,480.18637464823172,192554.73623394093,0,{"$f":"$B$12+SUM($AJ$98:AJ229,$AL$98:AL229)","v":132000},{"$f":"SUM($AM$98:AM229,$AN$98:AN229,$AP$98:AP229)","v":60554.736233941047},{"$f":"SUM($AM$98:AM229,$AP$98:AP229)","v":30360},{"$f":"(AR229/(AVERAGE($AQ$98:AQ229))/AH229*12)","v":8.2781594304772443E-2},{"$f":"(AS229/(AVERAGE($AQ$98:AQ229))/AH229*12)","v":4.1503759398496237E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,193784.73623394093,1000,0,0,230,484.46184058485233,194269.19807452578,0,{"$f":"$B$12+SUM($AJ$98:AJ230,$AL$98:AL230)","v":133000},{"$f":"SUM($AM$98:AM230,$AN$98:AN230,$AP$98:AP230)","v":61269.198074525899},{"$f":"SUM($AM$98:AM230,$AP$98:AP230)","v":30590},{"$f":"(AR230/(AVERAGE($AQ$98:AQ230))/AH230*12)","v":8.250817830707112E-2},{"$f":"(AS230/(AVERAGE($AQ$98:AQ230))/AH230*12)","v":4.1194029850746272E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,195499.19807452578,1000,0,0,230,488.74799518631443,195987.94606971208,0,{"$f":"$B$12+SUM($AJ$98:AJ231,$AL$98:AL231)","v":134000},{"$f":"SUM($AM$98:AM231,$AN$98:AN231,$AP$98:AP231)","v":61987.946069712227},{"$f":"SUM($AM$98:AM231,$AP$98:AP231)","v":30820},{"$f":"(AR231/(AVERAGE($AQ$98:AQ231))/AH231*12)","v":8.2239397770762501E-2},{"$f":"(AS231/(AVERAGE($AQ$98:AQ231))/AH231*12)","v":4.0888888888888891E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,197217.94606971208,1000,0,0,230,493.04486517428018,197710.99093488636,0,{"$f":"$B$12+SUM($AJ$98:AJ232,$AL$98:AL232)","v":135000},{"$f":"SUM($AM$98:AM232,$AN$98:AN232,$AP$98:AP232)","v":62710.990934886504},{"$f":"SUM($AM$98:AM232,$AP$98:AP232)","v":31050},{"$f":"(AR232/(AVERAGE($AQ$98:AQ232))/AH232*12)","v":8.197515154887125E-2},{"$f":"(AS232/(AVERAGE($AQ$98:AQ232))/AH232*12)","v":4.0588235294117647E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,198940.99093488636,1000,0,0,230,497.35247733721593,199438.34341222356,0,{"$f":"$B$12+SUM($AJ$98:AJ233,$AL$98:AL233)","v":136000},{"$f":"SUM($AM$98:AM233,$AN$98:AN233,$AP$98:AP233)","v":63438.343412223723},{"$f":"SUM($AM$98:AM233,$AP$98:AP233)","v":31280},{"$f":"(AR233/(AVERAGE($AQ$98:AQ233))/AH233*12)","v":8.1715341449837345E-2},{"$f":"(AS233/(AVERAGE($AQ$98:AQ233))/AH233*12)","v":4.0291970802919713E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,200668.34341222356,1000,0,0,230,501.67085853055892,201170.01427075412,0,{"$f":"$B$12+SUM($AJ$98:AJ234,$AL$98:AL234)","v":137000},{"$f":"SUM($AM$98:AM234,$AN$98:AN234,$AP$98:AP234)","v":64170.014270754284},{"$f":"SUM($AM$98:AM234,$AP$98:AP234)","v":31510},{"$f":"(AR234/(AVERAGE($AQ$98:AQ234))/AH234*12)","v":8.1459872130440217E-2},{"$f":"(AS234/(AVERAGE($AQ$98:AQ234))/AH234*12)","v":3.9999999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,202400.01427075412,1000,0,0,230,506.00003567688532,202906.014306431,0,{"$f":"$B$12+SUM($AJ$98:AJ235,$AL$98:AL235)","v":138000},{"$f":"SUM($AM$98:AM235,$AN$98:AN235,$AP$98:AP235)","v":64906.014306431171},{"$f":"SUM($AM$98:AM235,$AP$98:AP235)","v":31740},{"$f":"(AR235/(AVERAGE($AQ$98:AQ235))/AH235*12)","v":8.1208650993345219E-2},{"$f":"(AS235/(AVERAGE($AQ$98:AQ235))/AH235*12)","v":3.9712230215827343E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,204136.014306431,1000,0,0,230,510.34003576607751,204646.35434219707,0,{"$f":"$B$12+SUM($AJ$98:AJ236,$AL$98:AL236)","v":139000},{"$f":"SUM($AM$98:AM236,$AN$98:AN236,$AP$98:AP236)","v":65646.354342197243},{"$f":"SUM($AM$98:AM236,$AP$98:AP236)","v":31970},{"$f":"(AR236/(AVERAGE($AQ$98:AQ236))/AH236*12)","v":8.096158808904079E-2},{"$f":"(AS236/(AVERAGE($AQ$98:AQ236))/AH236*12)","v":3.9428571428571431E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,205876.35434219707,1000,0,0,230,514.69088585549264,206391.04522805256,0,{"$f":"$B$12+SUM($AJ$98:AJ237,$AL$98:AL237)","v":140000},{"$f":"SUM($AM$98:AM237,$AN$98:AN237,$AP$98:AP237)","v":66391.045228052739},{"$f":"SUM($AM$98:AM237,$AP$98:AP237)","v":32200},{"$f":"(AR237/(AVERAGE($AQ$98:AQ237))/AH237*12)","v":8.0718596021948613E-2},{"$f":"(AS237/(AVERAGE($AQ$98:AQ237))/AH237*12)","v":3.914893617021277E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,207621.04522805256,1000,0,0,230,519.05261307013143,208140.09784112268,0,{"$f":"$B$12+SUM($AJ$98:AJ238,$AL$98:AL238)","v":141000},{"$f":"SUM($AM$98:AM238,$AN$98:AN238,$AP$98:AP238)","v":67140.097841122872},{"$f":"SUM($AM$98:AM238,$AP$98:AP238)","v":32430},{"$f":"(AR238/(AVERAGE($AQ$98:AQ238))/AH238*12)","v":8.0479589860500897E-2},{"$f":"(AS238/(AVERAGE($AQ$98:AQ238))/AH238*12)","v":3.8873239436619723E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,209370.09784112268,1000,0,0,230,523.42524460280663,209893.52308572549,0,{"$f":"$B$12+SUM($AJ$98:AJ239,$AL$98:AL239)","v":142000},{"$f":"SUM($AM$98:AM239,$AN$98:AN239,$AP$98:AP239)","v":67893.523085725697},{"$f":"SUM($AM$98:AM239,$AP$98:AP239)","v":32660},{"$f":"(AR239/(AVERAGE($AQ$98:AQ239))/AH239*12)","v":8.0244487050990673E-2},{"$f":"(AS239/(AVERAGE($AQ$98:AQ239))/AH239*12)","v":3.86013986013986E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,211123.52308572549,1000,0,0,230,527.80880771431373,211651.33189343981,0,{"$f":"$B$12+SUM($AJ$98:AJ240,$AL$98:AL240)","v":143000},{"$f":"SUM($AM$98:AM240,$AN$98:AN240,$AP$98:AP240)","v":68651.331893440016},{"$f":"SUM($AM$98:AM240,$AP$98:AP240)","v":32890},{"$f":"(AR240/(AVERAGE($AQ$98:AQ240))/AH240*12)","v":8.0013207335011674E-2},{"$f":"(AS240/(AVERAGE($AQ$98:AQ240))/AH240*12)","v":3.8333333333333337E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,212881.33189343981,1000,0,0,230,532.2033297335995,213413.53522317341,0,{"$f":"$B$12+SUM($AJ$98:AJ241,$AL$98:AL241)","v":144000},{"$f":"SUM($AM$98:AM241,$AN$98:AN241,$AP$98:AP241)","v":69413.535223173618},{"$f":"SUM($AM$98:AM241,$AP$98:AP241)","v":33120},{"$f":"(AR241/(AVERAGE($AQ$98:AQ241))/AH241*12)","v":7.97856726703145E-2},{"$f":"(AS241/(AVERAGE($AQ$98:AQ241))/AH241*12)","v":3.8068965517241378E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,214643.53522317341,1000,0,0,230,536.60883805793344,215180.14406123135,0,{"$f":"$B$12+SUM($AJ$98:AJ242,$AL$98:AL242)","v":145000},{"$f":"SUM($AM$98:AM242,$AN$98:AN242,$AP$98:AP242)","v":70180.144061231549},{"$f":"SUM($AM$98:AM242,$AP$98:AP242)","v":33350},{"$f":"(AR242/(AVERAGE($AQ$98:AQ242))/AH242*12)","v":7.9561807154915315E-2},{"$f":"(AS242/(AVERAGE($AQ$98:AQ242))/AH242*12)","v":3.7808219178082192E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,216410.14406123135,1000,0,0,230,541.0253601530784,216951.16942138443,0,{"$f":"$B$12+SUM($AJ$98:AJ243,$AL$98:AL243)","v":146000},{"$f":"SUM($AM$98:AM243,$AN$98:AN243,$AP$98:AP243)","v":70951.16942138462},{"$f":"SUM($AM$98:AM243,$AP$98:AP243)","v":33580},{"$f":"(AR243/(AVERAGE($AQ$98:AQ243))/AH243*12)","v":7.9341536954302058E-2},{"$f":"(AS243/(AVERAGE($AQ$98:AQ243))/AH243*12)","v":3.7551020408163265E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,218181.16942138443,1000,0,0,230,545.45292355346112,218726.6223449379,0,{"$f":"$B$12+SUM($AJ$98:AJ244,$AL$98:AL244)","v":147000},{"$f":"SUM($AM$98:AM244,$AN$98:AN244,$AP$98:AP244)","v":71726.622344938078},{"$f":"SUM($AM$98:AM244,$AP$98:AP244)","v":33810},{"$f":"(AR244/(AVERAGE($AQ$98:AQ244))/AH244*12)","v":7.9124790231591927E-2},{"$f":"(AS244/(AVERAGE($AQ$98:AQ244))/AH244*12)","v":3.7297297297297298E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,219956.6223449379,1000,0,0,230,549.89155586234472,220506.51390080026,0,{"$f":"$B$12+SUM($AJ$98:AJ245,$AL$98:AL245)","v":148000},{"$f":"SUM($AM$98:AM245,$AN$98:AN245,$AP$98:AP245)","v":72506.513900800419},{"$f":"SUM($AM$98:AM245,$AP$98:AP245)","v":34040},{"$f":"(AR245/(AVERAGE($AQ$98:AQ245))/AH245*12)","v":7.8911497080501089E-2},{"$f":"(AS245/(AVERAGE($AQ$98:AQ245))/AH245*12)","v":3.7046979865771809E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,221736.51390080026,1000,0,0,230,554.34128475200066,222290.85518555227,0,{"$f":"$B$12+SUM($AJ$98:AJ246,$AL$98:AL246)","v":149000},{"$f":"SUM($AM$98:AM246,$AN$98:AN246,$AP$98:AP246)","v":73290.855185552413},{"$f":"SUM($AM$98:AM246,$AP$98:AP246)","v":34270},{"$f":"(AR246/(AVERAGE($AQ$98:AQ246))/AH246*12)","v":7.8701589460995869E-2},{"$f":"(AS246/(AVERAGE($AQ$98:AQ246))/AH246*12)","v":3.6799999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,223520.85518555227,1000,0,0,230,558.80213796388068,224079.65732351615,0,{"$f":"$B$12+SUM($AJ$98:AJ247,$AL$98:AL247)","v":150000},{"$f":"SUM($AM$98:AM247,$AN$98:AN247,$AP$98:AP247)","v":74079.657323516294},{"$f":"SUM($AM$98:AM247,$AP$98:AP247)","v":34500},{"$f":"(AR247/(AVERAGE($AQ$98:AQ247))/AH247*12)","v":7.8495001137500714E-2},{"$f":"(AS247/(AVERAGE($AQ$98:AQ247))/AH247*12)","v":3.6556291390728475E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,225309.65732351615,1000,0,0,230,563.27414330879037,225872.93146682493,0,{"$f":"$B$12+SUM($AJ$98:AJ248,$AL$98:AL248)","v":151000},{"$f":"SUM($AM$98:AM248,$AN$98:AN248,$AP$98:AP248)","v":74872.931466825088},{"$f":"SUM($AM$98:AM248,$AP$98:AP248)","v":34730},{"$f":"(AR248/(AVERAGE($AQ$98:AQ248))/AH248*12)","v":7.829166761954523E-2},{"$f":"(AS248/(AVERAGE($AQ$98:AQ248))/AH248*12)","v":3.6315789473684211E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,227102.93146682493,1000,0,0,230,567.75732866706232,227670.68879549199,0,{"$f":"$B$12+SUM($AJ$98:AJ249,$AL$98:AL249)","v":152000},{"$f":"SUM($AM$98:AM249,$AN$98:AN249,$AP$98:AP249)","v":75670.688795492155},{"$f":"SUM($AM$98:AM249,$AP$98:AP249)","v":34960},{"$f":"(AR249/(AVERAGE($AQ$98:AQ249))/AH249*12)","v":7.8091526104739059E-2},{"$f":"(AS249/(AVERAGE($AQ$98:AQ249))/AH249*12)","v":3.607843137254902E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,228900.68879549199,1000,0,0,230,572.25172198872997,229472.94051748072,0,{"$f":"$B$12+SUM($AJ$98:AJ250,$AL$98:AL250)","v":153000},{"$f":"SUM($AM$98:AM250,$AN$98:AN250,$AP$98:AP250)","v":76472.940517480878},{"$f":"SUM($AM$98:AM250,$AP$98:AP250)","v":35190},{"$f":"(AR250/(AVERAGE($AQ$98:AQ250))/AH250*12)","v":7.7894515423968302E-2},{"$f":"(AS250/(AVERAGE($AQ$98:AQ250))/AH250*12)","v":3.5844155844155845E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,230702.94051748072,1000,0,0,230,576.75735129370184,231279.69786877441,0,{"$f":"$B$12+SUM($AJ$98:AJ251,$AL$98:AL251)","v":154000},{"$f":"SUM($AM$98:AM251,$AN$98:AN251,$AP$98:AP251)","v":77279.697868774587},{"$f":"SUM($AM$98:AM251,$AP$98:AP251)","v":35420},{"$f":"(AR251/(AVERAGE($AQ$98:AQ251))/AH251*12)","v":7.7700575988713452E-2},{"$f":"(AS251/(AVERAGE($AQ$98:AQ251))/AH251*12)","v":3.5612903225806458E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,232509.69786877441,1000,0,0,230,581.274244671936,233090.97211344636,0,{"$f":"$B$12+SUM($AJ$98:AJ252,$AL$98:AL252)","v":155000},{"$f":"SUM($AM$98:AM252,$AN$98:AN252,$AP$98:AP252)","v":78090.972113446522},{"$f":"SUM($AM$98:AM252,$AP$98:AP252)","v":35650},{"$f":"(AR252/(AVERAGE($AQ$98:AQ252))/AH252*12)","v":7.7509649740393566E-2},{"$f":"(AS252/(AVERAGE($AQ$98:AQ252))/AH252*12)","v":3.5384615384615389E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,234320.97211344636,1000,0,0,230,585.80243028361588,234906.77454372999,0,{"$f":"$B$12+SUM($AJ$98:AJ253,$AL$98:AL253)","v":156000},{"$f":"SUM($AM$98:AM253,$AN$98:AN253,$AP$98:AP253)","v":78906.774543730135},{"$f":"SUM($AM$98:AM253,$AP$98:AP253)","v":35880},{"$f":"(AR253/(AVERAGE($AQ$98:AQ253))/AH253*12)","v":7.7321680101646389E-2},{"$f":"(AS253/(AVERAGE($AQ$98:AQ253))/AH253*12)","v":3.5159235668789812E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,236136.77454372999,1000,0,0,230,590.3419363593249,236727.11648008932,0,{"$f":"$B$12+SUM($AJ$98:AJ254,$AL$98:AL254)","v":157000},{"$f":"SUM($AM$98:AM254,$AN$98:AN254,$AP$98:AP254)","v":79727.116480089462},{"$f":"SUM($AM$98:AM254,$AP$98:AP254)","v":36110},{"$f":"(AR254/(AVERAGE($AQ$98:AQ254))/AH254*12)","v":7.7136611929458476E-2},{"$f":"(AS254/(AVERAGE($AQ$98:AQ254))/AH254*12)","v":3.4936708860759495E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,237957.11648008932,1000,0,0,230,594.89279120022331,238552.00927128954,0,{"$f":"$B$12+SUM($AJ$98:AJ255,$AL$98:AL255)","v":158000},{"$f":"SUM($AM$98:AM255,$AN$98:AN255,$AP$98:AP255)","v":80552.009271289688},{"$f":"SUM($AM$98:AM255,$AP$98:AP255)","v":36340},{"$f":"(AR255/(AVERAGE($AQ$98:AQ255))/AH255*12)","v":7.6954391470064193E-2},{"$f":"(AS255/(AVERAGE($AQ$98:AQ255))/AH255*12)","v":3.471698113207547E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,239782.00927128954,1000,0,0,230,599.45502317822377,240381.46429446776,0,{"$f":"$B$12+SUM($AJ$98:AJ256,$AL$98:AL256)","v":159000},{"$f":"SUM($AM$98:AM256,$AN$98:AN256,$AP$98:AP256)","v":81381.464294467907},{"$f":"SUM($AM$98:AM256,$AP$98:AP256)","v":36570},{"$f":"(AR256/(AVERAGE($AQ$98:AQ256))/AH256*12)","v":7.6774966315535764E-2},{"$f":"(AS256/(AVERAGE($AQ$98:AQ256))/AH256*12)","v":3.4500000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,241611.46429446776,1000,0,0,230,604.0286607361694,242215.49295520392,0,{"$f":"$B$12+SUM($AJ$98:AJ257,$AL$98:AL257)","v":160000},{"$f":"SUM($AM$98:AM257,$AN$98:AN257,$AP$98:AP257)","v":82215.49295520407},{"$f":"SUM($AM$98:AM257,$AP$98:AP257)","v":36800},{"$f":"(AR257/(AVERAGE($AQ$98:AQ257))/AH257*12)","v":7.659828536199137E-2},{"$f":"(AS257/(AVERAGE($AQ$98:AQ257))/AH257*12)","v":3.4285714285714287E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,243445.49295520392,1000,0,0,230,608.61373238800979,244054.10668759194,0,{"$f":"$B$12+SUM($AJ$98:AJ258,$AL$98:AL258)","v":161000},{"$f":"SUM($AM$98:AM258,$AN$98:AN258,$AP$98:AP258)","v":83054.106687592081},{"$f":"SUM($AM$98:AM258,$AP$98:AP258)","v":37030},{"$f":"(AR258/(AVERAGE($AQ$98:AQ258))/AH258*12)","v":7.642429876935089E-2},{"$f":"(AS258/(AVERAGE($AQ$98:AQ258))/AH258*12)","v":3.4074074074074076E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,245284.10668759194,1000,0,0,230,613.21026671897982,245897.31695431093,0,{"$f":"$B$12+SUM($AJ$98:AJ259,$AL$98:AL259)","v":162000},{"$f":"SUM($AM$98:AM259,$AN$98:AN259,$AP$98:AP259)","v":83897.316954311056},{"$f":"SUM($AM$98:AM259,$AP$98:AP259)","v":37260},{"$f":"(AR259/(AVERAGE($AQ$98:AQ259))/AH259*12)","v":7.6252957922573111E-2},{"$f":"(AS259/(AVERAGE($AQ$98:AQ259))/AH259*12)","v":3.3865030674846627E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,247127.31695431093,1000,0,0,230,617.81829238577723,247745.13524669671,0,{"$f":"$B$12+SUM($AJ$98:AJ260,$AL$98:AL260)","v":163000},{"$f":"SUM($AM$98:AM260,$AN$98:AN260,$AP$98:AP260)","v":84745.135246696838},{"$f":"SUM($AM$98:AM260,$AP$98:AP260)","v":37490},{"$f":"(AR260/(AVERAGE($AQ$98:AQ260))/AH260*12)","v":7.6084215394311094E-2},{"$f":"(AS260/(AVERAGE($AQ$98:AQ260))/AH260*12)","v":3.3658536585365856E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,248975.13524669671,1000,0,0,230,622.43783811674177,249597.57308481346,0,{"$f":"$B$12+SUM($AJ$98:AJ261,$AL$98:AL261)","v":164000},{"$f":"SUM($AM$98:AM261,$AN$98:AN261,$AP$98:AP261)","v":85597.573084813586},{"$f":"SUM($AM$98:AM261,$AP$98:AP261)","v":37720},{"$f":"(AR261/(AVERAGE($AQ$98:AQ261))/AH261*12)","v":7.5918024908925574E-2},{"$f":"(AS261/(AVERAGE($AQ$98:AQ261))/AH261*12)","v":3.3454545454545459E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,250827.57308481346,1000,0,0,230,627.06893271203364,251454.64201752548,0,{"$f":"$B$12+SUM($AJ$98:AJ262,$AL$98:AL262)","v":165000},{"$f":"SUM($AM$98:AM262,$AN$98:AN262,$AP$98:AP262)","v":86454.642017525621},{"$f":"SUM($AM$98:AM262,$AP$98:AP262)","v":37950},{"$f":"(AR262/(AVERAGE($AQ$98:AQ262))/AH262*12)","v":7.5754341307799011E-2},{"$f":"(AS262/(AVERAGE($AQ$98:AQ262))/AH262*12)","v":3.3253012048192768E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,252684.64201752548,1000,0,0,230,631.71160504381362,253316.3536225693,0,{"$f":"$B$12+SUM($AJ$98:AJ263,$AL$98:AL263)","v":166000},{"$f":"SUM($AM$98:AM263,$AN$98:AN263,$AP$98:AP263)","v":87316.353622569441},{"$f":"SUM($AM$98:AM263,$AP$98:AP263)","v":38180},{"$f":"(AR263/(AVERAGE($AQ$98:AQ263))/AH263*12)","v":7.5593120515895923E-2},{"$f":"(AS263/(AVERAGE($AQ$98:AQ263))/AH263*12)","v":3.3053892215568856E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,254546.3536225693,1000,0,0,230,636.36588405642317,255182.71950662573,0,{"$f":"$B$12+SUM($AJ$98:AJ264,$AL$98:AL264)","v":167000},{"$f":"SUM($AM$98:AM264,$AN$98:AN264,$AP$98:AP264)","v":88182.719506625857},{"$f":"SUM($AM$98:AM264,$AP$98:AP264)","v":38410},{"$f":"(AR264/(AVERAGE($AQ$98:AQ264))/AH264*12)","v":7.5434319509517414E-2},{"$f":"(AS264/(AVERAGE($AQ$98:AQ264))/AH264*12)","v":3.2857142857142863E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,256412.71950662573,1000,0,0,230,641.03179876656429,257053.7513053923,0,{"$f":"$B$12+SUM($AJ$98:AJ265,$AL$98:AL265)","v":168000},{"$f":"SUM($AM$98:AM265,$AN$98:AN265,$AP$98:AP265)","v":89053.751305392419},{"$f":"SUM($AM$98:AM265,$AP$98:AP265)","v":38640},{"$f":"(AR265/(AVERAGE($AQ$98:AQ265))/AH265*12)","v":7.5277896285200693E-2},{"$f":"(AS265/(AVERAGE($AQ$98:AQ265))/AH265*12)","v":3.266272189349112E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,258283.7513053923,1000,0,0,230,645.70937826348074,258929.46068365578,0,{"$f":"$B$12+SUM($AJ$98:AJ266,$AL$98:AL266)","v":169000},{"$f":"SUM($AM$98:AM266,$AN$98:AN266,$AP$98:AP266)","v":89929.460683655896},{"$f":"SUM($AM$98:AM266,$AP$98:AP266)","v":38870},{"$f":"(AR266/(AVERAGE($AQ$98:AQ266))/AH266*12)","v":7.5123809829716032E-2},{"$f":"(AS266/(AVERAGE($AQ$98:AQ266))/AH266*12)","v":3.2470588235294119E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,260159.46068365578,1000,0,0,230,650.39865170913947,260809.85933536492,0,{"$f":"$B$12+SUM($AJ$98:AJ267,$AL$98:AL267)","v":170000},{"$f":"SUM($AM$98:AM267,$AN$98:AN267,$AP$98:AP267)","v":90809.859335365007},{"$f":"SUM($AM$98:AM267,$AP$98:AP267)","v":39100},{"$f":"(AR267/(AVERAGE($AQ$98:AQ267))/AH267*12)","v":7.4972020091116615E-2},{"$f":"(AS267/(AVERAGE($AQ$98:AQ267))/AH267*12)","v":3.2280701754385965E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,262039.85933536492,1000,0,0,230,655.09964833841229,262694.95898370334,0,{"$f":"$B$12+SUM($AJ$98:AJ268,$AL$98:AL268)","v":171000},{"$f":"SUM($AM$98:AM268,$AN$98:AN268,$AP$98:AP268)","v":91694.958983703415},{"$f":"SUM($AM$98:AM268,$AP$98:AP268)","v":39330},{"$f":"(AR268/(AVERAGE($AQ$98:AQ268))/AH268*12)","v":7.4822487950798378E-2},{"$f":"(AS268/(AVERAGE($AQ$98:AQ268))/AH268*12)","v":3.2093023255813952E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,263924.95898370334,1000,0,0,230,659.81239745925836,264584.77138116257,0,{"$f":"$B$12+SUM($AJ$98:AJ269,$AL$98:AL269)","v":172000},{"$f":"SUM($AM$98:AM269,$AN$98:AN269,$AP$98:AP269)","v":92584.771381162675},{"$f":"SUM($AM$98:AM269,$AP$98:AP269)","v":39560},{"$f":"(AR269/(AVERAGE($AQ$98:AQ269))/AH269*12)","v":7.4675175196528581E-2},{"$f":"(AS269/(AVERAGE($AQ$98:AQ269))/AH269*12)","v":3.190751445086705E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,265814.77138116257,1000,0,0,230,664.53692845290641,266479.30830961547,0,{"$f":"$B$12+SUM($AJ$98:AJ270,$AL$98:AL270)","v":173000},{"$f":"SUM($AM$98:AM270,$AN$98:AN270,$AP$98:AP270)","v":93479.308309615575},{"$f":"SUM($AM$98:AM270,$AP$98:AP270)","v":39790},{"$f":"(AR270/(AVERAGE($AQ$98:AQ270))/AH270*12)","v":7.4530044496404685E-2},{"$f":"(AS270/(AVERAGE($AQ$98:AQ270))/AH270*12)","v":3.1724137931034485E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,267709.30830961547,1000,0,0,230,669.27327077403868,268378.58158038952,0,{"$f":"$B$12+SUM($AJ$98:AJ271,$AL$98:AL271)","v":174000},{"$f":"SUM($AM$98:AM271,$AN$98:AN271,$AP$98:AP271)","v":94378.581580389611},{"$f":"SUM($AM$98:AM271,$AP$98:AP271)","v":40020},{"$f":"(AR271/(AVERAGE($AQ$98:AQ271))/AH271*12)","v":7.4387059373706085E-2},{"$f":"(AS271/(AVERAGE($AQ$98:AQ271))/AH271*12)","v":3.154285714285715E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,269608.58158038952,1000,0,0,230,674.02145395097375,270282.60303434049,0,{"$f":"$B$12+SUM($AJ$98:AJ272,$AL$98:AL272)","v":175000},{"$f":"SUM($AM$98:AM272,$AN$98:AN272,$AP$98:AP272)","v":95282.603034340587},{"$f":"SUM($AM$98:AM272,$AP$98:AP272)","v":40250},{"$f":"(AR272/(AVERAGE($AQ$98:AQ272))/AH272*12)","v":7.4246184182603051E-2},{"$f":"(AS272/(AVERAGE($AQ$98:AQ272))/AH272*12)","v":3.1363636363636364E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,271512.60303434049,1000,0,0,230,678.78150758585116,272191.38454192632,0,{"$f":"$B$12+SUM($AJ$98:AJ273,$AL$98:AL273)","v":176000},{"$f":"SUM($AM$98:AM273,$AN$98:AN273,$AP$98:AP273)","v":96191.384541926469},{"$f":"SUM($AM$98:AM273,$AP$98:AP273)","v":40480},{"$f":"(AR273/(AVERAGE($AQ$98:AQ273))/AH273*12)","v":7.4107384084689101E-2},{"$f":"(AS273/(AVERAGE($AQ$98:AQ273))/AH273*12)","v":3.1186440677966103E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,273421.38454192632,1000,0,0,230,683.55346135481579,274104.93800328113,0,{"$f":"$B$12+SUM($AJ$98:AJ274,$AL$98:AL274)","v":177000},{"$f":"SUM($AM$98:AM274,$AN$98:AN274,$AP$98:AP274)","v":97104.938003281291},{"$f":"SUM($AM$98:AM274,$AP$98:AP274)","v":40710},{"$f":"(AR274/(AVERAGE($AQ$98:AQ274))/AH274*12)","v":7.3970625026304554E-2},{"$f":"(AS274/(AVERAGE($AQ$98:AQ274))/AH274*12)","v":3.1011235955056178E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,275334.93800328113,1000,0,0,230,688.33734500820276,276023.27534828935,0,{"$f":"$B$12+SUM($AJ$98:AJ275,$AL$98:AL275)","v":178000},{"$f":"SUM($AM$98:AM275,$AN$98:AN275,$AP$98:AP275)","v":98023.275348289491},{"$f":"SUM($AM$98:AM275,$AP$98:AP275)","v":40940},{"$f":"(AR275/(AVERAGE($AQ$98:AQ275))/AH275*12)","v":7.3835873716620037E-2},{"$f":"(AS275/(AVERAGE($AQ$98:AQ275))/AH275*12)","v":3.083798882681564E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,277253.27534828935,1000,0,0,230,693.13318837072336,277946.40853666008,0,{"$f":"$B$12+SUM($AJ$98:AJ276,$AL$98:AL276)","v":179000},{"$f":"SUM($AM$98:AM276,$AN$98:AN276,$AP$98:AP276)","v":98946.408536660208},{"$f":"SUM($AM$98:AM276,$AP$98:AP276)","v":41170},{"$f":"(AR276/(AVERAGE($AQ$98:AQ276))/AH276*12)","v":7.3703097606450815E-2},{"$f":"(AS276/(AVERAGE($AQ$98:AQ276))/AH276*12)","v":3.0666666666666662E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,279176.40853666008,1000,0,0,230,697.94102134165007,279874.34955800173,0,{"$f":"$B$12+SUM($AJ$98:AJ277,$AL$98:AL277)","v":180000},{"$f":"SUM($AM$98:AM277,$AN$98:AN277,$AP$98:AP277)","v":99874.349558001864},{"$f":"SUM($AM$98:AM277,$AP$98:AP277)","v":41400},{"$f":"(AR277/(AVERAGE($AQ$98:AQ277))/AH277*12)","v":7.3572264867773018E-2},{"$f":"(AS277/(AVERAGE($AQ$98:AQ277))/AH277*12)","v":3.0497237569060774E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,281104.34955800173,1000,0,0,230,702.76087389500435,281807.11043189676,0,{"$f":"$B$12+SUM($AJ$98:AJ278,$AL$98:AL278)","v":181000},{"$f":"SUM($AM$98:AM278,$AN$98:AN278,$AP$98:AP278)","v":100807.11043189687},{"$f":"SUM($AM$98:AM278,$AP$98:AP278)","v":41630},{"$f":"(AR278/(AVERAGE($AQ$98:AQ278))/AH278*12)","v":7.3443344373915517E-2},{"$f":"(AS278/(AVERAGE($AQ$98:AQ278))/AH278*12)","v":3.0329670329670332E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,283037.11043189676,1000,0,0,230,707.59277607974184,283744.70320797648,0,{"$f":"$B$12+SUM($AJ$98:AJ279,$AL$98:AL279)","v":182000},{"$f":"SUM($AM$98:AM279,$AN$98:AN279,$AP$98:AP279)","v":101744.70320797661},{"$f":"SUM($AM$98:AM279,$AP$98:AP279)","v":41860},{"$f":"(AR279/(AVERAGE($AQ$98:AQ279))/AH279*12)","v":7.3316305680401095E-2},{"$f":"(AS279/(AVERAGE($AQ$98:AQ279))/AH279*12)","v":3.0163934426229506E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,284974.70320797648,1000,0,0,230,712.43675801994107,285687.13996599644,0,{"$f":"$B$12+SUM($AJ$98:AJ280,$AL$98:AL280)","v":183000},{"$f":"SUM($AM$98:AM280,$AN$98:AN280,$AP$98:AP280)","v":102687.13996599655},{"$f":"SUM($AM$98:AM280,$AP$98:AP280)","v":42090},{"$f":"(AR280/(AVERAGE($AQ$98:AQ280))/AH280*12)","v":7.319111900641237E-2},{"$f":"(AS280/(AVERAGE($AQ$98:AQ280))/AH280*12)","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,286917.13996599644,1000,0,0,230,717.29284991499105,287634.43281591142,0,{"$f":"$B$12+SUM($AJ$98:AJ281,$AL$98:AL281)","v":184000},{"$f":"SUM($AM$98:AM281,$AN$98:AN281,$AP$98:AP281)","v":103634.43281591154},{"$f":"SUM($AM$98:AM281,$AP$98:AP281)","v":42320},{"$f":"(AR281/(AVERAGE($AQ$98:AQ281))/AH281*12)","v":7.3067755216858904E-2},{"$f":"(AS281/(AVERAGE($AQ$98:AQ281))/AH281*12)","v":2.983783783783784E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,288864.43281591142,1000,0,0,230,722.16108203977853,289586.59389795118,0,{"$f":"$B$12+SUM($AJ$98:AJ282,$AL$98:AL282)","v":185000},{"$f":"SUM($AM$98:AM282,$AN$98:AN282,$AP$98:AP282)","v":104586.59389795132},{"$f":"SUM($AM$98:AM282,$AP$98:AP282)","v":42550},{"$f":"(AR282/(AVERAGE($AQ$98:AQ282))/AH282*12)","v":7.2946185805022712E-2},{"$f":"(AS282/(AVERAGE($AQ$98:AQ282))/AH282*12)","v":2.9677419354838707E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,290816.59389795118,1000,0,0,230,727.04148474487795,291543.63538269605,0,{"$f":"$B$12+SUM($AJ$98:AJ283,$AL$98:AL283)","v":186000},{"$f":"SUM($AM$98:AM283,$AN$98:AN283,$AP$98:AP283)","v":105543.6353826962},{"$f":"SUM($AM$98:AM283,$AP$98:AP283)","v":42780},{"$f":"(AR283/(AVERAGE($AQ$98:AQ283))/AH283*12)","v":7.2826382875760695E-2},{"$f":"(AS283/(AVERAGE($AQ$98:AQ283))/AH283*12)","v":2.9518716577540106E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,292773.63538269605,1000,0,0,230,731.93408845674014,293505.56947115279,0,{"$f":"$B$12+SUM($AJ$98:AJ284,$AL$98:AL284)","v":187000},{"$f":"SUM($AM$98:AM284,$AN$98:AN284,$AP$98:AP284)","v":106505.56947115294},{"$f":"SUM($AM$98:AM284,$AP$98:AP284)","v":43010},{"$f":"(AR284/(AVERAGE($AQ$98:AQ284))/AH284*12)","v":7.2708319129243096E-2},{"$f":"(AS284/(AVERAGE($AQ$98:AQ284))/AH284*12)","v":2.9361702127659574E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,294735.56947115279,1000,0,0,230,736.83892367788201,295472.40839483065,0,{"$f":"$B$12+SUM($AJ$98:AJ285,$AL$98:AL285)","v":188000},{"$f":"SUM($AM$98:AM285,$AN$98:AN285,$AP$98:AP285)","v":107472.40839483081},{"$f":"SUM($AM$98:AM285,$AP$98:AP285)","v":43240},{"$f":"(AR285/(AVERAGE($AQ$98:AQ285))/AH285*12)","v":7.2591967845208244E-2},{"$f":"(AS285/(AVERAGE($AQ$98:AQ285))/AH285*12)","v":2.9206349206349208E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,{"$f":"AO285+AJ286+AL286+AM286","v":296702.40839483065},1000,0,0,230,741.75602098707657,{"$f":"AI286+AN286","v":297444.16441581771},0,{"$f":"$B$12+SUM($AJ$98:AJ286,$AL$98:AL286)","v":189000},{"$f":"SUM($AM$98:AM286,$AN$98:AN286,$AP$98:AP286)","v":108444.16441581788},{"$f":"SUM($AM$98:AM286,$AP$98:AP286)","v":43470},{"$f":"(AR286/(AVERAGE($AQ$98:AQ286))/AH286*12)","v":7.2477302867714546E-2},{"$f":"(AS286/(AVERAGE($AQ$98:AQ286))/AH286*12)","v":2.9052631578947365E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,298674.16441581771,1000,0,0,230,746.68541103954431,299420.84982685727,0,{"$f":"$B$12+SUM($AJ$98:AJ287,$AL$98:AL287)","v":190000},{"$f":"SUM($AM$98:AM287,$AN$98:AN287,$AP$98:AP287)","v":109420.84982685743},{"$f":"SUM($AM$98:AM287,$AP$98:AP287)","v":43700},{"$f":"(AR287/(AVERAGE($AQ$98:AQ287))/AH287*12)","v":7.2364298590371412E-2},{"$f":"(AS287/(AVERAGE($AQ$98:AQ287))/AH287*12)","v":2.8900523560209428E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,300650.84982685727,1000,0,0,230,751.62712456714314,301402.47695142444,0,{"$f":"$B$12+SUM($AJ$98:AJ288,$AL$98:AL288)","v":191000},{"$f":"SUM($AM$98:AM288,$AN$98:AN288,$AP$98:AP288)","v":110402.47695142457},{"$f":"SUM($AM$98:AM288,$AP$98:AP288)","v":43930},{"$f":"(AR288/(AVERAGE($AQ$98:AQ288))/AH288*12)","v":7.2252929942031793E-2},{"$f":"(AS288/(AVERAGE($AQ$98:AQ288))/AH288*12)","v":2.8749999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,302632.47695142444,1000,0,0,230,756.58119237856101,303389.05814380298,0,{"$f":"$B$12+SUM($AJ$98:AJ289,$AL$98:AL289)","v":192000},{"$f":"SUM($AM$98:AM289,$AN$98:AN289,$AP$98:AP289)","v":111389.05814380311},{"$f":"SUM($AM$98:AM289,$AP$98:AP289)","v":44160},{"$f":"(AR289/(AVERAGE($AQ$98:AQ289))/AH289*12)","v":7.214317237292947E-2},{"$f":"(AS289/(AVERAGE($AQ$98:AQ289))/AH289*12)","v":2.8601036269430051E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,304619.05814380298,{"$f":"IF(($AG$71-$AG$72)>=AH290,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH290,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI290*$AE$52/12","v":761.54764535950744},305380.60578916251,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ290,$AL$98:AL290)","v":193000},{"$f":"SUM($AM$98:AM290,$AN$98:AN290,$AP$98:AP290)","v":112380.60578916261},{"$f":"SUM($AM$98:AM290,$AP$98:AP290)","v":44390},{"$f":"(AR290/(AVERAGE($AQ$98:AQ290))/AH290*12)","v":7.2035001841245186E-2},{"$f":"(AS290/(AVERAGE($AQ$98:AQ290))/AH290*12)","v":2.8453608247422681E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,306610.60578916251,1000,0,0,230,766.52651447290634,307377.13230363542,0,{"$f":"$B$12+SUM($AJ$98:AJ291,$AL$98:AL291)","v":194000},{"$f":"SUM($AM$98:AM291,$AN$98:AN291,$AP$98:AP291)","v":113377.13230363552},{"$f":"SUM($AM$98:AM291,$AP$98:AP291)","v":44620},{"$f":"(AR291/(AVERAGE($AQ$98:AQ291))/AH291*12)","v":7.1928394800085976E-2},{"$f":"(AS291/(AVERAGE($AQ$98:AQ291))/AH291*12)","v":2.8307692307692311E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,308607.13230363542,1000,0,0,230,771.5178307590885,309378.65013439453,0,{"$f":"$B$12+SUM($AJ$98:AJ292,$AL$98:AL292)","v":195000},{"$f":"SUM($AM$98:AM292,$AN$98:AN292,$AP$98:AP292)","v":114378.6501343946},{"$f":"SUM($AM$98:AM292,$AP$98:AP292)","v":44850},{"$f":"(AR292/(AVERAGE($AQ$98:AQ292))/AH292*12)","v":7.1823328184863172E-2},{"$f":"(AS292/(AVERAGE($AQ$98:AQ292))/AH292*12)","v":2.8163265306122447E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,310608.65013439453,1000,0,0,230,776.5216253359863,311385.1717597305,0,{"$f":"$B$12+SUM($AJ$98:AJ293,$AL$98:AL293)","v":196000},{"$f":"SUM($AM$98:AM293,$AN$98:AN293,$AP$98:AP293)","v":115385.17175973058},{"$f":"SUM($AM$98:AM293,$AP$98:AP293)","v":45080},{"$f":"(AR293/(AVERAGE($AQ$98:AQ293))/AH293*12)","v":7.1719779401054951E-2},{"$f":"(AS293/(AVERAGE($AQ$98:AQ293))/AH293*12)","v":2.8020304568527915E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,312615.1717597305,1000,0,0,230,781.53792939932612,313396.70968912984,0,{"$f":"$B$12+SUM($AJ$98:AJ294,$AL$98:AL294)","v":197000},{"$f":"SUM($AM$98:AM294,$AN$98:AN294,$AP$98:AP294)","v":116396.70968912992},{"$f":"SUM($AM$98:AM294,$AP$98:AP294)","v":45310},{"$f":"(AR294/(AVERAGE($AQ$98:AQ294))/AH294*12)","v":7.1617726312339591E-2},{"$f":"(AS294/(AVERAGE($AQ$98:AQ294))/AH294*12)","v":2.7878787878787881E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,314626.70968912984,1000,0,0,230,786.56677422282462,315413.27646335267,0,{"$f":"$B$12+SUM($AJ$98:AJ295,$AL$98:AL295)","v":198000},{"$f":"SUM($AM$98:AM295,$AN$98:AN295,$AP$98:AP295)","v":117413.27646335274},{"$f":"SUM($AM$98:AM295,$AP$98:AP295)","v":45540},{"$f":"(AR295/(AVERAGE($AQ$98:AQ295))/AH295*12)","v":7.1517147229086475E-2},{"$f":"(AS295/(AVERAGE($AQ$98:AQ295))/AH295*12)","v":2.7738693467336682E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,316643.27646335267,1000,0,0,230,791.6081911583816,317434.88465451106,0,{"$f":"$B$12+SUM($AJ$98:AJ296,$AL$98:AL296)","v":199000},{"$f":"SUM($AM$98:AM296,$AN$98:AN296,$AP$98:AP296)","v":118434.88465451112},{"$f":"SUM($AM$98:AM296,$AP$98:AP296)","v":45770},{"$f":"(AR296/(AVERAGE($AQ$98:AQ296))/AH296*12)","v":7.1418020897192624E-2},{"$f":"(AS296/(AVERAGE($AQ$98:AQ296))/AH296*12)","v":2.76E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,318664.88465451106,1000,0,0,230,796.66221163627768,319461.54686614731,0,{"$f":"$B$12+SUM($AJ$98:AJ297,$AL$98:AL297)","v":200000},{"$f":"SUM($AM$98:AM297,$AN$98:AN297,$AP$98:AP297)","v":119461.54686614739},{"$f":"SUM($AM$98:AM297,$AP$98:AP297)","v":46000},{"$f":"(AR297/(AVERAGE($AQ$98:AQ297))/AH297*12)","v":7.1320326487252172E-2},{"$f":"(AS297/(AVERAGE($AQ$98:AQ297))/AH297*12)","v":2.746268656716418E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,320691.54686614731,1000,0,0,230,801.72886716536823,321493.27573331271,0,{"$f":"$B$12+SUM($AJ$98:AJ298,$AL$98:AL298)","v":201000},{"$f":"SUM($AM$98:AM298,$AN$98:AN298,$AP$98:AP298)","v":120493.27573331275},{"$f":"SUM($AM$98:AM298,$AP$98:AP298)","v":46230},{"$f":"(AR298/(AVERAGE($AQ$98:AQ298))/AH298*12)","v":7.1224043584047728E-2},{"$f":"(AS298/(AVERAGE($AQ$98:AQ298))/AH298*12)","v":2.732673267326733E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,322723.27573331271,1000,0,0,230,806.8081893332818,323530.08392264601,0,{"$f":"$B$12+SUM($AJ$98:AJ299,$AL$98:AL299)","v":202000},{"$f":"SUM($AM$98:AM299,$AN$98:AN299,$AP$98:AP299)","v":121530.08392264604},{"$f":"SUM($AM$98:AM299,$AP$98:AP299)","v":46460},{"$f":"(AR299/(AVERAGE($AQ$98:AQ299))/AH299*12)","v":7.1129152176352364E-2},{"$f":"(AS299/(AVERAGE($AQ$98:AQ299))/AH299*12)","v":2.7192118226600986E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,324760.08392264601,1000,0,0,230,811.90020980661495,325571.98413245264,0,{"$f":"$B$12+SUM($AJ$98:AJ300,$AL$98:AL300)","v":203000},{"$f":"SUM($AM$98:AM300,$AN$98:AN300,$AP$98:AP300)","v":122571.98413245265},{"$f":"SUM($AM$98:AM300,$AP$98:AP300)","v":46690},{"$f":"(AR300/(AVERAGE($AQ$98:AQ300))/AH300*12)","v":7.1035632647031388E-2},{"$f":"(AS300/(AVERAGE($AQ$98:AQ300))/AH300*12)","v":2.7058823529411767E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,326801.98413245264,1000,0,0,230,817.00496033113166,327618.98909278377,0,{"$f":"$B$12+SUM($AJ$98:AJ301,$AL$98:AL301)","v":204000},{"$f":"SUM($AM$98:AM301,$AN$98:AN301,$AP$98:AP301)","v":123618.98909278378},{"$f":"SUM($AM$98:AM301,$AP$98:AP301)","v":46920},{"$f":"(AR301/(AVERAGE($AQ$98:AQ301))/AH301*12)","v":7.0943465763434022E-2},{"$f":"(AS301/(AVERAGE($AQ$98:AQ301))/AH301*12)","v":2.6926829268292686E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,328848.98909278377,1000,0,0,230,822.12247273195942,329671.11156551575,0,{"$f":"$B$12+SUM($AJ$98:AJ302,$AL$98:AL302)","v":205000},{"$f":"SUM($AM$98:AM302,$AN$98:AN302,$AP$98:AP302)","v":124671.11156551575},{"$f":"SUM($AM$98:AM302,$AP$98:AP302)","v":47150},{"$f":"(AR302/(AVERAGE($AQ$98:AQ302))/AH302*12)","v":7.0852632668064824E-2},{"$f":"(AS302/(AVERAGE($AQ$98:AQ302))/AH302*12)","v":2.6796116504854365E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,330901.11156551575,1000,0,0,230,827.25277891378937,331728.36434442952,0,{"$f":"$B$12+SUM($AJ$98:AJ303,$AL$98:AL303)","v":206000},{"$f":"SUM($AM$98:AM303,$AN$98:AN303,$AP$98:AP303)","v":125728.36434442954},{"$f":"SUM($AM$98:AM303,$AP$98:AP303)","v":47380},{"$f":"(AR303/(AVERAGE($AQ$98:AQ303))/AH303*12)","v":7.0763114869525551E-2},{"$f":"(AS303/(AVERAGE($AQ$98:AQ303))/AH303*12)","v":2.6666666666666665E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,332958.36434442952,1000,0,0,230,832.39591086107373,333790.7602552906,0,{"$f":"$B$12+SUM($AJ$98:AJ304,$AL$98:AL304)","v":207000},{"$f":"SUM($AM$98:AM304,$AN$98:AN304,$AP$98:AP304)","v":126790.76025529062},{"$f":"SUM($AM$98:AM304,$AP$98:AP304)","v":47610},{"$f":"(AR304/(AVERAGE($AQ$98:AQ304))/AH304*12)","v":7.0674894233718283E-2},{"$f":"(AS304/(AVERAGE($AQ$98:AQ304))/AH304*12)","v":2.6538461538461539E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,335020.7602552906,1000,0,0,230,837.55190063822647,335858.31215592881,0,{"$f":"$B$12+SUM($AJ$98:AJ305,$AL$98:AL305)","v":208000},{"$f":"SUM($AM$98:AM305,$AN$98:AN305,$AP$98:AP305)","v":127858.31215592884},{"$f":"SUM($AM$98:AM305,$AP$98:AP305)","v":47840},{"$f":"(AR305/(AVERAGE($AQ$98:AQ305))/AH305*12)","v":7.0587952975301169E-2},{"$f":"(AS305/(AVERAGE($AQ$98:AQ305))/AH305*12)","v":2.6411483253588518E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,337088.31215592881,1000,0,0,230,842.72078038982193,337931.03293631866,0,{"$f":"$B$12+SUM($AJ$98:AJ306,$AL$98:AL306)","v":209000},{"$f":"SUM($AM$98:AM306,$AN$98:AN306,$AP$98:AP306)","v":128931.03293631866},{"$f":"SUM($AM$98:AM306,$AP$98:AP306)","v":48070},{"$f":"(AR306/(AVERAGE($AQ$98:AQ306))/AH306*12)","v":7.0502273649388186E-2},{"$f":"(AS306/(AVERAGE($AQ$98:AQ306))/AH306*12)","v":2.6285714285714287E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,339161.03293631866,1000,0,0,230,847.90258234079658,340008.93551865948,0,{"$f":"$B$12+SUM($AJ$98:AJ307,$AL$98:AL307)","v":210000},{"$f":"SUM($AM$98:AM307,$AN$98:AN307,$AP$98:AP307)","v":130008.93551865946},{"$f":"SUM($AM$98:AM307,$AP$98:AP307)","v":48300},{"$f":"(AR307/(AVERAGE($AQ$98:AQ307))/AH307*12)","v":7.041783914348515E-2},{"$f":"(AS307/(AVERAGE($AQ$98:AQ307))/AH307*12)","v":2.6161137440758295E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,341238.93551865948,1000,0,0,230,853.09733879664873,342092.03285745613,0,{"$f":"$B$12+SUM($AJ$98:AJ308,$AL$98:AL308)","v":211000},{"$f":"SUM($AM$98:AM308,$AN$98:AN308,$AP$98:AP308)","v":131092.0328574561},{"$f":"SUM($AM$98:AM308,$AP$98:AP308)","v":48530},{"$f":"(AR308/(AVERAGE($AQ$98:AQ308))/AH308*12)","v":7.0334632669653632E-2},{"$f":"(AS308/(AVERAGE($AQ$98:AQ308))/AH308*12)","v":2.6037735849056602E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,343322.03285745613,1000,0,0,230,858.30508214364033,344180.33793959976,0,{"$f":"$B$12+SUM($AJ$98:AJ309,$AL$98:AL309)","v":212000},{"$f":"SUM($AM$98:AM309,$AN$98:AN309,$AP$98:AP309)","v":132180.33793959973},{"$f":"SUM($AM$98:AM309,$AP$98:AP309)","v":48760},{"$f":"(AR309/(AVERAGE($AQ$98:AQ309))/AH309*12)","v":7.0252637756895941E-2},{"$f":"(AS309/(AVERAGE($AQ$98:AQ309))/AH309*12)","v":2.5915492957746481E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,345410.33793959976,1000,0,0,230,863.52584484899944,346273.86378444877,0,{"$f":"$B$12+SUM($AJ$98:AJ310,$AL$98:AL310)","v":213000},{"$f":"SUM($AM$98:AM310,$AN$98:AN310,$AP$98:AP310)","v":133273.86378444874},{"$f":"SUM($AM$98:AM310,$AP$98:AP310)","v":48990},{"$f":"(AR310/(AVERAGE($AQ$98:AQ310))/AH310*12)","v":7.0171838243753448E-2},{"$f":"(AS310/(AVERAGE($AQ$98:AQ310))/AH310*12)","v":2.579439252336449E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,347503.86378444877,1000,0,0,230,868.75965946112183,348372.62344390986,0,{"$f":"$B$12+SUM($AJ$98:AJ311,$AL$98:AL311)","v":214000},{"$f":"SUM($AM$98:AM311,$AN$98:AN311,$AP$98:AP311)","v":134372.62344390986},{"$f":"SUM($AM$98:AM311,$AP$98:AP311)","v":49220},{"$f":"(AR311/(AVERAGE($AQ$98:AQ311))/AH311*12)","v":7.0092218271111423E-2},{"$f":"(AS311/(AVERAGE($AQ$98:AQ311))/AH311*12)","v":2.5674418604651167E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,349602.62344390986,1000,0,0,230,874.00655860977452,350476.63000251964,0,{"$f":"$B$12+SUM($AJ$98:AJ312,$AL$98:AL312)","v":215000},{"$f":"SUM($AM$98:AM312,$AN$98:AN312,$AP$98:AP312)","v":135476.63000251964},{"$f":"SUM($AM$98:AM312,$AP$98:AP312)","v":49450},{"$f":"(AR312/(AVERAGE($AQ$98:AQ312))/AH312*12)","v":7.001376227520395E-2},{"$f":"(AS312/(AVERAGE($AQ$98:AQ312))/AH312*12)","v":2.5555555555555557E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,351706.63000251964,1000,0,0,230,879.26657500629915,352585.89657752594,0,{"$f":"$B$12+SUM($AJ$98:AJ313,$AL$98:AL313)","v":216000},{"$f":"SUM($AM$98:AM313,$AN$98:AN313,$AP$98:AP313)","v":136585.89657752594},{"$f":"SUM($AM$98:AM313,$AP$98:AP313)","v":49680},{"$f":"(AR313/(AVERAGE($AQ$98:AQ313))/AH313*12)","v":6.9936454980812052E-2},{"$f":"(AS313/(AVERAGE($AQ$98:AQ313))/AH313*12)","v":2.5437788018433181E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,353815.89657752594,1000,0,0,230,884.53974144381482,354700.43631896976,0,{"$f":"$B$12+SUM($AJ$98:AJ314,$AL$98:AL314)","v":217000},{"$f":"SUM($AM$98:AM314,$AN$98:AN314,$AP$98:AP314)","v":137700.43631896976},{"$f":"SUM($AM$98:AM314,$AP$98:AP314)","v":49910},{"$f":"(AR314/(AVERAGE($AQ$98:AQ314))/AH314*12)","v":6.9860281394649171E-2},{"$f":"(AS314/(AVERAGE($AQ$98:AQ314))/AH314*12)","v":2.5321100917431196E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,355930.43631896976,1000,0,0,230,889.8260907974244,356820.26240976719,0,{"$f":"$B$12+SUM($AJ$98:AJ315,$AL$98:AL315)","v":218000},{"$f":"SUM($AM$98:AM315,$AN$98:AN315,$AP$98:AP315)","v":138820.26240976719},{"$f":"SUM($AM$98:AM315,$AP$98:AP315)","v":50140},{"$f":"(AR315/(AVERAGE($AQ$98:AQ315))/AH315*12)","v":6.9785226798927832E-2},{"$f":"(AS315/(AVERAGE($AQ$98:AQ315))/AH315*12)","v":2.5205479452054792E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,358050.26240976719,1000,0,0,230,895.12565602441794,358945.38806579163,0,{"$f":"$B$12+SUM($AJ$98:AJ316,$AL$98:AL316)","v":219000},{"$f":"SUM($AM$98:AM316,$AN$98:AN316,$AP$98:AP316)","v":139945.3880657916},{"$f":"SUM($AM$98:AM316,$AP$98:AP316)","v":50370},{"$f":"(AR316/(AVERAGE($AQ$98:AQ316))/AH316*12)","v":6.9711276745101663E-2},{"$f":"(AS316/(AVERAGE($AQ$98:AQ316))/AH316*12)","v":2.5090909090909094E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,360175.38806579163,1000,0,0,230,900.43847016447899,361075.82653595612,0,{"$f":"$B$12+SUM($AJ$98:AJ317,$AL$98:AL317)","v":220000},{"$f":"SUM($AM$98:AM317,$AN$98:AN317,$AP$98:AP317)","v":141075.82653595609},{"$f":"SUM($AM$98:AM317,$AP$98:AP317)","v":50600},{"$f":"(AR317/(AVERAGE($AQ$98:AQ317))/AH317*12)","v":6.9638417047777582E-2},{"$f":"(AS317/(AVERAGE($AQ$98:AQ317))/AH317*12)","v":2.4977375565610856E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,362305.82653595612,1000,0,0,230,905.76456633989028,363211.59110229602,0,{"$f":"$B$12+SUM($AJ$98:AJ318,$AL$98:AL318)","v":221000},{"$f":"SUM($AM$98:AM318,$AN$98:AN318,$AP$98:AP318)","v":142211.59110229599},{"$f":"SUM($AM$98:AM318,$AP$98:AP318)","v":50830},{"$f":"(AR318/(AVERAGE($AQ$98:AQ318))/AH318*12)","v":6.9566633778792228E-2},{"$f":"(AS318/(AVERAGE($AQ$98:AQ318))/AH318*12)","v":2.4864864864864868E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,364441.59110229602,1000,0,0,230,911.10397775573995,365352.69508005178,0,{"$f":"$B$12+SUM($AJ$98:AJ319,$AL$98:AL319)","v":222000},{"$f":"SUM($AM$98:AM319,$AN$98:AN319,$AP$98:AP319)","v":143352.69508005172},{"$f":"SUM($AM$98:AM319,$AP$98:AP319)","v":51060},{"$f":"(AR319/(AVERAGE($AQ$98:AQ319))/AH319*12)","v":6.9495913261447939E-2},{"$f":"(AS319/(AVERAGE($AQ$98:AQ319))/AH319*12)","v":2.4753363228699549E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,366582.69508005178,1000,0,0,230,916.45673770012945,367499.15181775193,0,{"$f":"$B$12+SUM($AJ$98:AJ320,$AL$98:AL320)","v":223000},{"$f":"SUM($AM$98:AM320,$AN$98:AN320,$AP$98:AP320)","v":144499.15181775184},{"$f":"SUM($AM$98:AM320,$AP$98:AP320)","v":51290},{"$f":"(AR320/(AVERAGE($AQ$98:AQ320))/AH320*12)","v":6.9426242064903193E-2},{"$f":"(AS320/(AVERAGE($AQ$98:AQ320))/AH320*12)","v":2.464285714285714E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,368729.15181775193,1000,0,0,230,921.82287954437982,369650.97469729633,0,{"$f":"$B$12+SUM($AJ$98:AJ321,$AL$98:AL321)","v":224000},{"$f":"SUM($AM$98:AM321,$AN$98:AN321,$AP$98:AP321)","v":145650.97469729622},{"$f":"SUM($AM$98:AM321,$AP$98:AP321)","v":51520},{"$f":"(AR321/(AVERAGE($AQ$98:AQ321))/AH321*12)","v":6.935760699871249E-2},{"$f":"(AS321/(AVERAGE($AQ$98:AQ321))/AH321*12)","v":2.4533333333333338E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,370880.97469729633,1000,0,0,230,927.20243674324081,371808.17713403958,0,{"$f":"$B$12+SUM($AJ$98:AJ322,$AL$98:AL322)","v":225000},{"$f":"SUM($AM$98:AM322,$AN$98:AN322,$AP$98:AP322)","v":146808.17713403949},{"$f":"SUM($AM$98:AM322,$AP$98:AP322)","v":51750},{"$f":"(AR322/(AVERAGE($AQ$98:AQ322))/AH322*12)","v":6.9289995107511257E-2},{"$f":"(AS322/(AVERAGE($AQ$98:AQ322))/AH322*12)","v":2.4424778761061944E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,373038.17713403958,1000,0,0,230,932.59544283509888,373970.7725768747,0,{"$f":"$B$12+SUM($AJ$98:AJ323,$AL$98:AL323)","v":226000},{"$f":"SUM($AM$98:AM323,$AN$98:AN323,$AP$98:AP323)","v":147970.77257687459},{"$f":"SUM($AM$98:AM323,$AP$98:AP323)","v":51980},{"$f":"(AR323/(AVERAGE($AQ$98:AQ323))/AH323*12)","v":6.9223393665841293E-2},{"$f":"(AS323/(AVERAGE($AQ$98:AQ323))/AH323*12)","v":2.4317180616740087E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,375200.7725768747,1000,0,0,230,938.00193144218667,376138.77450831688,0,{"$f":"$B$12+SUM($AJ$98:AJ324,$AL$98:AL324)","v":227000},{"$f":"SUM($AM$98:AM324,$AN$98:AN324,$AP$98:AP324)","v":149138.77450831677},{"$f":"SUM($AM$98:AM324,$AP$98:AP324)","v":52210},{"$f":"(AR324/(AVERAGE($AQ$98:AQ324))/AH324*12)","v":6.9157790173112355E-2},{"$f":"(AS324/(AVERAGE($AQ$98:AQ324))/AH324*12)","v":2.4210526315789474E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,377368.77450831688,1000,0,0,230,943.42193627079223,378312.19644458767,0,{"$f":"$B$12+SUM($AJ$98:AJ325,$AL$98:AL325)","v":228000},{"$f":"SUM($AM$98:AM325,$AN$98:AN325,$AP$98:AP325)","v":150312.19644458755},{"$f":"SUM($AM$98:AM325,$AP$98:AP325)","v":52440},{"$f":"(AR325/(AVERAGE($AQ$98:AQ325))/AH325*12)","v":6.9093172348695733E-2},{"$f":"(AS325/(AVERAGE($AQ$98:AQ325))/AH325*12)","v":2.4104803493449782E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,379542.19644458767,1000,0,0,230,948.85549111146918,380491.05193569913,0,{"$f":"$B$12+SUM($AJ$98:AJ326,$AL$98:AL326)","v":229000},{"$f":"SUM($AM$98:AM326,$AN$98:AN326,$AP$98:AP326)","v":151491.05193569901},{"$f":"SUM($AM$98:AM326,$AP$98:AP326)","v":52670},{"$f":"(AR326/(AVERAGE($AQ$98:AQ326))/AH326*12)","v":6.9029528127145939E-2},{"$f":"(AS326/(AVERAGE($AQ$98:AQ326))/AH326*12)","v":2.4E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,381721.05193569913,1000,0,0,230,954.30262983924786,382675.35456553835,0,{"$f":"$B$12+SUM($AJ$98:AJ327,$AL$98:AL327)","v":230000},{"$f":"SUM($AM$98:AM327,$AN$98:AN327,$AP$98:AP327)","v":152675.35456553826},{"$f":"SUM($AM$98:AM327,$AP$98:AP327)","v":52900},{"$f":"(AR327/(AVERAGE($AQ$98:AQ327))/AH327*12)","v":6.8966845653546355E-2},{"$f":"(AS327/(AVERAGE($AQ$98:AQ327))/AH327*12)","v":2.3896103896103894E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,383905.35456553835,1000,0,0,230,959.76338641384575,384865.11795195221,0,{"$f":"$B$12+SUM($AJ$98:AJ328,$AL$98:AL328)","v":231000},{"$f":"SUM($AM$98:AM328,$AN$98:AN328,$AP$98:AP328)","v":153865.1179519521},{"$f":"SUM($AM$98:AM328,$AP$98:AP328)","v":53130},{"$f":"(AR328/(AVERAGE($AQ$98:AQ328))/AH328*12)","v":6.8905113278975416E-2},{"$f":"(AS328/(AVERAGE($AQ$98:AQ328))/AH328*12)","v":2.3793103448275857E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,386095.11795195221,1000,0,0,230,965.23779487988043,387060.35574683209,0,{"$f":"$B$12+SUM($AJ$98:AJ329,$AL$98:AL329)","v":232000},{"$f":"SUM($AM$98:AM329,$AN$98:AN329,$AP$98:AP329)","v":155060.35574683198},{"$f":"SUM($AM$98:AM329,$AP$98:AP329)","v":53360},{"$f":"(AR329/(AVERAGE($AQ$98:AQ329))/AH329*12)","v":6.8844319556089384E-2},{"$f":"(AS329/(AVERAGE($AQ$98:AQ329))/AH329*12)","v":2.3690987124463523E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,388290.35574683209,1000,0,0,230,970.72588936708019,389261.08163619915,0,{"$f":"$B$12+SUM($AJ$98:AJ330,$AL$98:AL330)","v":233000},{"$f":"SUM($AM$98:AM330,$AN$98:AN330,$AP$98:AP330)","v":156261.08163619906},{"$f":"SUM($AM$98:AM330,$AP$98:AP330)","v":53590},{"$f":"(AR330/(AVERAGE($AQ$98:AQ330))/AH330*12)","v":6.8784453234818549E-2},{"$f":"(AS330/(AVERAGE($AQ$98:AQ330))/AH330*12)","v":2.3589743589743591E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,390491.08163619915,1000,0,0,230,976.22770409049781,391467.30934028962,0,{"$f":"$B$12+SUM($AJ$98:AJ331,$AL$98:AL331)","v":234000},{"$f":"SUM($AM$98:AM331,$AN$98:AN331,$AP$98:AP331)","v":157467.30934028956},{"$f":"SUM($AM$98:AM331,$AP$98:AP331)","v":53820},{"$f":"(AR331/(AVERAGE($AQ$98:AQ331))/AH331*12)","v":6.8725503258173296E-2},{"$f":"(AS331/(AVERAGE($AQ$98:AQ331))/AH331*12)","v":2.3489361702127655E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,392697.30934028962,1000,0,0,230,981.74327335072394,393679.05261364032,0,{"$f":"$B$12+SUM($AJ$98:AJ332,$AL$98:AL332)","v":235000},{"$f":"SUM($AM$98:AM332,$AN$98:AN332,$AP$98:AP332)","v":158679.05261364029},{"$f":"SUM($AM$98:AM332,$AP$98:AP332)","v":54050},{"$f":"(AR332/(AVERAGE($AQ$98:AQ332))/AH332*12)","v":6.8667458758156635E-2},{"$f":"(AS332/(AVERAGE($AQ$98:AQ332))/AH332*12)","v":2.3389830508474575E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,394909.05261364032,1000,0,0,230,987.2726315341007,395896.3252451744,0,{"$f":"$B$12+SUM($AJ$98:AJ333,$AL$98:AL333)","v":236000},{"$f":"SUM($AM$98:AM333,$AN$98:AN333,$AP$98:AP333)","v":159896.3252451744},{"$f":"SUM($AM$98:AM333,$AP$98:AP333)","v":54280},{"$f":"(AR333/(AVERAGE($AQ$98:AQ333))/AH333*12)","v":6.8610309051780477E-2},{"$f":"(AS333/(AVERAGE($AQ$98:AQ333))/AH333*12)","v":2.3291139240506329E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,397126.3252451744,1000,0,0,230,992.81581311293587,398119.14105828735,0,{"$f":"$B$12+SUM($AJ$98:AJ334,$AL$98:AL334)","v":237000},{"$f":"SUM($AM$98:AM334,$AN$98:AN334,$AP$98:AP334)","v":161119.14105828732},{"$f":"SUM($AM$98:AM334,$AP$98:AP334)","v":54510},{"$f":"(AR334/(AVERAGE($AQ$98:AQ334))/AH334*12)","v":6.8554043637182135E-2},{"$f":"(AS334/(AVERAGE($AQ$98:AQ334))/AH334*12)","v":2.3193277310924368E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,399349.14105828735,1000,0,0,230,998.37285264571835,400347.51391093305,0,{"$f":"$B$12+SUM($AJ$98:AJ335,$AL$98:AL335)","v":238000},{"$f":"SUM($AM$98:AM335,$AN$98:AN335,$AP$98:AP335)","v":162347.51391093305},{"$f":"SUM($AM$98:AM335,$AP$98:AP335)","v":54740},{"$f":"(AR335/(AVERAGE($AQ$98:AQ335))/AH335*12)","v":6.8498652189838499E-2},{"$f":"(AS335/(AVERAGE($AQ$98:AQ335))/AH335*12)","v":2.3096234309623428E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,401577.51391093305,1000,0,0,230,1003.9437847773326,402581.45769571036,0,{"$f":"$B$12+SUM($AJ$98:AJ336,$AL$98:AL336)","v":239000},{"$f":"SUM($AM$98:AM336,$AN$98:AN336,$AP$98:AP336)","v":163581.45769571039},{"$f":"SUM($AM$98:AM336,$AP$98:AP336)","v":54970},{"$f":"(AR336/(AVERAGE($AQ$98:AQ336))/AH336*12)","v":6.8444124558874636E-2},{"$f":"(AS336/(AVERAGE($AQ$98:AQ336))/AH336*12)","v":2.3E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,403811.45769571036,1000,0,0,230,1009.5286442392759,404820.98633994965,0,{"$f":"$B$12+SUM($AJ$98:AJ337,$AL$98:AL337)","v":240000},{"$f":"SUM($AM$98:AM337,$AN$98:AN337,$AP$98:AP337)","v":164820.98633994968},{"$f":"SUM($AM$98:AM337,$AP$98:AP337)","v":55200},{"$f":"(AR337/(AVERAGE($AQ$98:AQ337))/AH337*12)","v":6.8390450763464589E-2},{"$f":"(AS337/(AVERAGE($AQ$98:AQ337))/AH337*12)","v":2.2904564315352698E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,406050.98633994965,1000,0,0,230,1015.1274658498742,407066.11380579951,0,{"$f":"$B$12+SUM($AJ$98:AJ338,$AL$98:AL338)","v":241000},{"$f":"SUM($AM$98:AM338,$AN$98:AN338,$AP$98:AP338)","v":166066.11380579957},{"$f":"SUM($AM$98:AM338,$AP$98:AP338)","v":55430},{"$f":"(AR338/(AVERAGE($AQ$98:AQ338))/AH338*12)","v":6.8337620989321168E-2},{"$f":"(AS338/(AVERAGE($AQ$98:AQ338))/AH338*12)","v":2.2809917355371898E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,408296.11380579951,1000,0,0,230,1020.7402845144987,409316.85409031401,0,{"$f":"$B$12+SUM($AJ$98:AJ339,$AL$98:AL339)","v":242000},{"$f":"SUM($AM$98:AM339,$AN$98:AN339,$AP$98:AP339)","v":167316.85409031407},{"$f":"SUM($AM$98:AM339,$AP$98:AP339)","v":55660},{"$f":"(AR339/(AVERAGE($AQ$98:AQ339))/AH339*12)","v":6.8285625585272555E-2},{"$f":"(AS339/(AVERAGE($AQ$98:AQ339))/AH339*12)","v":2.2716049382716048E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,410546.85409031401,1000,0,0,230,1026.367135225785,411573.2212255398,0,{"$f":"$B$12+SUM($AJ$98:AJ340,$AL$98:AL340)","v":243000},{"$f":"SUM($AM$98:AM340,$AN$98:AN340,$AP$98:AP340)","v":168573.22122553986},{"$f":"SUM($AM$98:AM340,$AP$98:AP340)","v":55890},{"$f":"(AR340/(AVERAGE($AQ$98:AQ340))/AH340*12)","v":6.8234455059923038E-2},{"$f":"(AS340/(AVERAGE($AQ$98:AQ340))/AH340*12)","v":2.2622950819672132E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,412803.2212255398,1000,0,0,230,1032.0080530638495,413835.22927860363,0,{"$f":"$B$12+SUM($AJ$98:AJ341,$AL$98:AL341)","v":244000},{"$f":"SUM($AM$98:AM341,$AN$98:AN341,$AP$98:AP341)","v":169835.22927860371},{"$f":"SUM($AM$98:AM341,$AP$98:AP341)","v":56120},{"$f":"(AR341/(AVERAGE($AQ$98:AQ341))/AH341*12)","v":6.8184100078395607E-2},{"$f":"(AS341/(AVERAGE($AQ$98:AQ341))/AH341*12)","v":2.2530612244897958E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,415065.22927860363,1000,0,0,230,1037.663073196509,416102.89235180011,0,{"$f":"$B$12+SUM($AJ$98:AJ342,$AL$98:AL342)","v":245000},{"$f":"SUM($AM$98:AM342,$AN$98:AN342,$AP$98:AP342)","v":171102.89235180023},{"$f":"SUM($AM$98:AM342,$AP$98:AP342)","v":56350},{"$f":"(AR342/(AVERAGE($AQ$98:AQ342))/AH342*12)","v":6.8134551459153897E-2},{"$f":"(AS342/(AVERAGE($AQ$98:AQ342))/AH342*12)","v":2.2439024390243902E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,417332.89235180011,1000,0,0,230,1043.3322308795002,418376.22458267963,0,{"$f":"$B$12+SUM($AJ$98:AJ343,$AL$98:AL343)","v":246000},{"$f":"SUM($AM$98:AM343,$AN$98:AN343,$AP$98:AP343)","v":172376.22458267969},{"$f":"SUM($AM$98:AM343,$AP$98:AP343)","v":56580},{"$f":"(AR343/(AVERAGE($AQ$98:AQ343))/AH343*12)","v":6.808580017090142E-2},{"$f":"(AS343/(AVERAGE($AQ$98:AQ343))/AH343*12)","v":2.234817813765182E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,419606.22458267963,1000,0,0,230,1049.0155614566991,420655.2401441363,0,{"$f":"$B$12+SUM($AJ$98:AJ344,$AL$98:AL344)","v":247000},{"$f":"SUM($AM$98:AM344,$AN$98:AN344,$AP$98:AP344)","v":173655.24014413639},{"$f":"SUM($AM$98:AM344,$AP$98:AP344)","v":56810},{"$f":"(AR344/(AVERAGE($AQ$98:AQ344))/AH344*12)","v":6.8037837329555859E-2},{"$f":"(AS344/(AVERAGE($AQ$98:AQ344))/AH344*12)","v":2.2258064516129029E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,421885.2401441363,1000,0,0,230,1054.7131003603406,422939.95324449666,0,{"$f":"$B$12+SUM($AJ$98:AJ345,$AL$98:AL345)","v":248000},{"$f":"SUM($AM$98:AM345,$AN$98:AN345,$AP$98:AP345)","v":174939.95324449672},{"$f":"SUM($AM$98:AM345,$AP$98:AP345)","v":57040},{"$f":"(AR345/(AVERAGE($AQ$98:AQ345))/AH345*12)","v":6.7990654195296041E-2},{"$f":"(AS345/(AVERAGE($AQ$98:AQ345))/AH345*12)","v":2.2168674698795181E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,424169.95324449666,1000,0,0,230,1060.4248831112416,425230.37812760792,0,{"$f":"$B$12+SUM($AJ$98:AJ346,$AL$98:AL346)","v":249000},{"$f":"SUM($AM$98:AM346,$AN$98:AN346,$AP$98:AP346)","v":176230.37812760795},{"$f":"SUM($AM$98:AM346,$AP$98:AP346)","v":57270},{"$f":"(AR346/(AVERAGE($AQ$98:AQ346))/AH346*12)","v":6.7944242169680175E-2},{"$f":"(AS346/(AVERAGE($AQ$98:AQ346))/AH346*12)","v":2.2080000000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,426460.37812760792,1000,0,0,230,1066.1509453190199,427526.52907292696,0,{"$f":"$B$12+SUM($AJ$98:AJ347,$AL$98:AL347)","v":250000},{"$f":"SUM($AM$98:AM347,$AN$98:AN347,$AP$98:AP347)","v":177526.52907292696},{"$f":"SUM($AM$98:AM347,$AP$98:AP347)","v":57500},{"$f":"(AR347/(AVERAGE($AQ$98:AQ347))/AH347*12)","v":6.7898592792832613E-2},{"$f":"(AS347/(AVERAGE($AQ$98:AQ347))/AH347*12)","v":2.1992031872509959E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,428756.52907292696,1000,0,0,230,1071.8913226823174,429828.42039560928,0,{"$f":"$B$12+SUM($AJ$98:AJ348,$AL$98:AL348)","v":251000},{"$f":"SUM($AM$98:AM348,$AN$98:AN348,$AP$98:AP348)","v":178828.42039560928},{"$f":"SUM($AM$98:AM348,$AP$98:AP348)","v":57730},{"$f":"(AR348/(AVERAGE($AQ$98:AQ348))/AH348*12)","v":6.7853697740697883E-2},{"$f":"(AS348/(AVERAGE($AQ$98:AQ348))/AH348*12)","v":2.1904761904761906E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,431058.42039560928,1000,0,0,230,1077.6460509890233,432136.06644659833,0,{"$f":"$B$12+SUM($AJ$98:AJ349,$AL$98:AL349)","v":252000},{"$f":"SUM($AM$98:AM349,$AN$98:AN349,$AP$98:AP349)","v":180136.0664465983},{"$f":"SUM($AM$98:AM349,$AP$98:AP349)","v":57960},{"$f":"(AR349/(AVERAGE($AQ$98:AQ349))/AH349*12)","v":6.7809548822359608E-2},{"$f":"(AS349/(AVERAGE($AQ$98:AQ349))/AH349*12)","v":2.181818181818182E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,{"$f":"AO349+AJ350+AL350+AM350","v":433366.06644659833},1000,0,0,230,1083.4151661164958,{"$f":"AI350+AN350","v":434449.48161271482},0,{"$f":"$B$12+SUM($AJ$98:AJ350,$AL$98:AL350)","v":253000},{"$f":"SUM($AM$98:AM350,$AN$98:AN350,$AP$98:AP350)","v":181449.48161271479},{"$f":"SUM($AM$98:AM350,$AP$98:AP350)","v":58190},{"$f":"(AR350/(AVERAGE($AQ$98:AQ350))/AH350*12)","v":6.776613797742298E-2},{"$f":"(AS350/(AVERAGE($AQ$98:AQ350))/AH350*12)","v":2.1732283464566932E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,435679.48161271482,1000,0,0,230,1089.198704031787,436768.68031674658,0,{"$f":"$B$12+SUM($AJ$98:AJ351,$AL$98:AL351)","v":254000},{"$f":"SUM($AM$98:AM351,$AN$98:AN351,$AP$98:AP351)","v":182768.68031674658},{"$f":"SUM($AM$98:AM351,$AP$98:AP351)","v":58420},{"$f":"(AR351/(AVERAGE($AQ$98:AQ351))/AH351*12)","v":6.7723457273458659E-2},{"$f":"(AS351/(AVERAGE($AQ$98:AQ351))/AH351*12)","v":2.1647058823529415E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,437998.68031674658,1000,0,0,230,1094.9967007918665,439093.67701753846,0,{"$f":"$B$12+SUM($AJ$98:AJ352,$AL$98:AL352)","v":255000},{"$f":"SUM($AM$98:AM352,$AN$98:AN352,$AP$98:AP352)","v":184093.67701753846},{"$f":"SUM($AM$98:AM352,$AP$98:AP352)","v":58650},{"$f":"(AR352/(AVERAGE($AQ$98:AQ352))/AH352*12)","v":6.7681498903506776E-2},{"$f":"(AS352/(AVERAGE($AQ$98:AQ352))/AH352*12)","v":2.1562499999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,440323.67701753846,1000,0,0,230,1100.8091925438462,441424.48621008231,0,{"$f":"$B$12+SUM($AJ$98:AJ353,$AL$98:AL353)","v":256000},{"$f":"SUM($AM$98:AM353,$AN$98:AN353,$AP$98:AP353)","v":185424.48621008231},{"$f":"SUM($AM$98:AM353,$AP$98:AP353)","v":58880},{"$f":"(AR353/(AVERAGE($AQ$98:AQ353))/AH353*12)","v":6.7640255183638975E-2},{"$f":"(AS353/(AVERAGE($AQ$98:AQ353))/AH353*12)","v":2.1478599221789883E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,442654.48621008231,{"$f":"IF(($AG$71-$AG$72)>=AH354,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH354,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI354*$AE$52/12","v":1106.6362155252057},443761.12242560752,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ354,$AL$98:AL354)","v":257000},{"$f":"SUM($AM$98:AM354,$AN$98:AN354,$AP$98:AP354)","v":186761.12242560752},{"$f":"SUM($AM$98:AM354,$AP$98:AP354)","v":59110},{"$f":"(AR354/(AVERAGE($AQ$98:AQ354))/AH354*12)","v":6.7599718550577337E-2},{"$f":"(AS354/(AVERAGE($AQ$98:AQ354))/AH354*12)","v":2.1395348837209303E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,444991.12242560752,1000,0,0,230,1112.4778060640188,446103.60023167153,0,{"$f":"$B$12+SUM($AJ$98:AJ355,$AL$98:AL355)","v":258000},{"$f":"SUM($AM$98:AM355,$AN$98:AN355,$AP$98:AP355)","v":188103.60023167153},{"$f":"SUM($AM$98:AM355,$AP$98:AP355)","v":59340},{"$f":"(AR355/(AVERAGE($AQ$98:AQ355))/AH355*12)","v":6.7559881559368429E-2},{"$f":"(AS355/(AVERAGE($AQ$98:AQ355))/AH355*12)","v":2.1312741312741312E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,447333.60023167153,1000,0,0,230,1118.3340005791788,448451.93423225073,0,{"$f":"$B$12+SUM($AJ$98:AJ356,$AL$98:AL356)","v":259000},{"$f":"SUM($AM$98:AM356,$AN$98:AN356,$AP$98:AP356)","v":189451.93423225067},{"$f":"SUM($AM$98:AM356,$AP$98:AP356)","v":59570},{"$f":"(AR356/(AVERAGE($AQ$98:AQ356))/AH356*12)","v":6.7520736881111015E-2},{"$f":"(AS356/(AVERAGE($AQ$98:AQ356))/AH356*12)","v":2.123076923076923E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,449681.93423225073,1000,0,0,230,1124.2048355806266,450806.13906783133,0,{"$f":"$B$12+SUM($AJ$98:AJ357,$AL$98:AL357)","v":260000},{"$f":"SUM($AM$98:AM357,$AN$98:AN357,$AP$98:AP357)","v":190806.1390678313},{"$f":"SUM($AM$98:AM357,$AP$98:AP357)","v":59800},{"$f":"(AR357/(AVERAGE($AQ$98:AQ357))/AH357*12)","v":6.7482277300736096E-2},{"$f":"(AS357/(AVERAGE($AQ$98:AQ357))/AH357*12)","v":2.1149425287356322E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,452036.13906783133,1000,0,0,230,1130.0903476695783,453166.22941550089,0,{"$f":"$B$12+SUM($AJ$98:AJ358,$AL$98:AL358)","v":261000},{"$f":"SUM($AM$98:AM358,$AN$98:AN358,$AP$98:AP358)","v":192166.22941550089},{"$f":"SUM($AM$98:AM358,$AP$98:AP358)","v":60030},{"$f":"(AR358/(AVERAGE($AQ$98:AQ358))/AH358*12)","v":6.7444495714837543E-2},{"$f":"(AS358/(AVERAGE($AQ$98:AQ358))/AH358*12)","v":2.1068702290076336E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,454396.22941550089,1000,0,0,230,1135.9905735387522,455532.21998903964,0,{"$f":"$B$12+SUM($AJ$98:AJ359,$AL$98:AL359)","v":262000},{"$f":"SUM($AM$98:AM359,$AN$98:AN359,$AP$98:AP359)","v":193532.21998903964},{"$f":"SUM($AM$98:AM359,$AP$98:AP359)","v":60260},{"$f":"(AR359/(AVERAGE($AQ$98:AQ359))/AH359*12)","v":6.7407385129552605E-2},{"$f":"(AS359/(AVERAGE($AQ$98:AQ359))/AH359*12)","v":2.0988593155893537E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,456762.21998903964,1000,0,0,230,1141.9055499725989,457904.12553901225,0,{"$f":"$B$12+SUM($AJ$98:AJ360,$AL$98:AL360)","v":263000},{"$f":"SUM($AM$98:AM360,$AN$98:AN360,$AP$98:AP360)","v":194904.12553901225},{"$f":"SUM($AM$98:AM360,$AP$98:AP360)","v":60490},{"$f":"(AR360/(AVERAGE($AQ$98:AQ360))/AH360*12)","v":6.737093865849024E-2},{"$f":"(AS360/(AVERAGE($AQ$98:AQ360))/AH360*12)","v":2.0909090909090908E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,459134.12553901225,1000,0,0,230,1147.8353138475306,460281.96085285977,0,{"$f":"$B$12+SUM($AJ$98:AJ361,$AL$98:AL361)","v":264000},{"$f":"SUM($AM$98:AM361,$AN$98:AN361,$AP$98:AP361)","v":196281.96085285977},{"$f":"SUM($AM$98:AM361,$AP$98:AP361)","v":60720},{"$f":"(AR361/(AVERAGE($AQ$98:AQ361))/AH361*12)","v":6.73351495207066E-2},{"$f":"(AS361/(AVERAGE($AQ$98:AQ361))/AH361*12)","v":2.0830188679245284E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,461511.96085285977,1000,0,0,230,1153.7799021321493,462665.74075499194,0,{"$f":"$B$12+SUM($AJ$98:AJ362,$AL$98:AL362)","v":265000},{"$f":"SUM($AM$98:AM362,$AN$98:AN362,$AP$98:AP362)","v":197665.74075499194},{"$f":"SUM($AM$98:AM362,$AP$98:AP362)","v":60950},{"$f":"(AR362/(AVERAGE($AQ$98:AQ362))/AH362*12)","v":6.7300011038726154E-2},{"$f":"(AS362/(AVERAGE($AQ$98:AQ362))/AH362*12)","v":2.0751879699248119E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,463895.74075499194,1000,0,0,230,1159.7393518874799,465055.48010687943,0,{"$f":"$B$12+SUM($AJ$98:AJ363,$AL$98:AL363)","v":266000},{"$f":"SUM($AM$98:AM363,$AN$98:AN363,$AP$98:AP363)","v":199055.48010687943},{"$f":"SUM($AM$98:AM363,$AP$98:AP363)","v":61180},{"$f":"(AR363/(AVERAGE($AQ$98:AQ363))/AH363*12)","v":6.7265516636607056E-2},{"$f":"(AS363/(AVERAGE($AQ$98:AQ363))/AH363*12)","v":2.0674157303370785E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,466285.48010687943,1000,0,0,230,1165.7137002671986,467451.19380714663,0,{"$f":"$B$12+SUM($AJ$98:AJ364,$AL$98:AL364)","v":267000},{"$f":"SUM($AM$98:AM364,$AN$98:AN364,$AP$98:AP364)","v":200451.19380714663},{"$f":"SUM($AM$98:AM364,$AP$98:AP364)","v":61410},{"$f":"(AR364/(AVERAGE($AQ$98:AQ364))/AH364*12)","v":6.7231659838050184E-2},{"$f":"(AS364/(AVERAGE($AQ$98:AQ364))/AH364*12)","v":2.0597014925373133E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,468681.19380714663,1000,0,0,230,1171.7029845178665,469852.89679166448,0,{"$f":"$B$12+SUM($AJ$98:AJ365,$AL$98:AL365)","v":268000},{"$f":"SUM($AM$98:AM365,$AN$98:AN365,$AP$98:AP365)","v":201852.89679166453},{"$f":"SUM($AM$98:AM365,$AP$98:AP365)","v":61640},{"$f":"(AR365/(AVERAGE($AQ$98:AQ365))/AH365*12)","v":6.7198434264550147E-2},{"$f":"(AS365/(AVERAGE($AQ$98:AQ365))/AH365*12)","v":2.0520446096654273E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,471082.89679166448,1000,0,0,230,1177.7072419791612,472260.60403364361,0,{"$f":"$B$12+SUM($AJ$98:AJ366,$AL$98:AL366)","v":269000},{"$f":"SUM($AM$98:AM366,$AN$98:AN366,$AP$98:AP366)","v":203260.60403364367},{"$f":"SUM($AM$98:AM366,$AP$98:AP366)","v":61870},{"$f":"(AR366/(AVERAGE($AQ$98:AQ366))/AH366*12)","v":6.716583363358733E-2},{"$f":"(AS366/(AVERAGE($AQ$98:AQ366))/AH366*12)","v":2.0444444444444446E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,473490.60403364361,1000,0,0,230,1183.7265100841089,474674.33054372773,0,{"$f":"$B$12+SUM($AJ$98:AJ367,$AL$98:AL367)","v":270000},{"$f":"SUM($AM$98:AM367,$AN$98:AN367,$AP$98:AP367)","v":204674.33054372779},{"$f":"SUM($AM$98:AM367,$AP$98:AP367)","v":62100},{"$f":"(AR367/(AVERAGE($AQ$98:AQ367))/AH367*12)","v":6.7133851756860291E-2},{"$f":"(AS367/(AVERAGE($AQ$98:AQ367))/AH367*12)","v":2.0369003690036903E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,475904.33054372773,1000,0,0,230,1189.7608263593193,477094.09137008706,0,{"$f":"$B$12+SUM($AJ$98:AJ368,$AL$98:AL368)","v":271000},{"$f":"SUM($AM$98:AM368,$AN$98:AN368,$AP$98:AP368)","v":206094.09137008712},{"$f":"SUM($AM$98:AM368,$AP$98:AP368)","v":62330},{"$f":"(AR368/(AVERAGE($AQ$98:AQ368))/AH368*12)","v":6.710248253855669E-2},{"$f":"(AS368/(AVERAGE($AQ$98:AQ368))/AH368*12)","v":2.0294117647058824E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,478324.09137008706,1000,0,0,230,1195.8102284252175,479519.90159851225,0,{"$f":"$B$12+SUM($AJ$98:AJ369,$AL$98:AL369)","v":272000},{"$f":"SUM($AM$98:AM369,$AN$98:AN369,$AP$98:AP369)","v":207519.90159851234},{"$f":"SUM($AM$98:AM369,$AP$98:AP369)","v":62560},{"$f":"(AR369/(AVERAGE($AQ$98:AQ369))/AH369*12)","v":6.707171997366268E-2},{"$f":"(AS369/(AVERAGE($AQ$98:AQ369))/AH369*12)","v":2.0219780219780221E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,480749.90159851225,1000,0,0,230,1201.8747539962806,481951.77635250852,0,{"$f":"$B$12+SUM($AJ$98:AJ370,$AL$98:AL370)","v":273000},{"$f":"SUM($AM$98:AM370,$AN$98:AN370,$AP$98:AP370)","v":208951.77635250863},{"$f":"SUM($AM$98:AM370,$AP$98:AP370)","v":62790},{"$f":"(AR370/(AVERAGE($AQ$98:AQ370))/AH370*12)","v":6.7041558146309008E-2},{"$f":"(AS370/(AVERAGE($AQ$98:AQ370))/AH370*12)","v":2.0145985401459857E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,483181.77635250852,1000,0,0,230,1207.9544408812712,484389.73079338978,0,{"$f":"$B$12+SUM($AJ$98:AJ371,$AL$98:AL371)","v":274000},{"$f":"SUM($AM$98:AM371,$AN$98:AN371,$AP$98:AP371)","v":210389.7307933899},{"$f":"SUM($AM$98:AM371,$AP$98:AP371)","v":63020},{"$f":"(AR371/(AVERAGE($AQ$98:AQ371))/AH371*12)","v":6.7011991228153378E-2},{"$f":"(AS371/(AVERAGE($AQ$98:AQ371))/AH371*12)","v":2.0072727272727273E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,485619.73079338978,1000,0,0,230,1214.0493269834744,486833.78012037324,0,{"$f":"$B$12+SUM($AJ$98:AJ372,$AL$98:AL372)","v":275000},{"$f":"SUM($AM$98:AM372,$AN$98:AN372,$AP$98:AP372)","v":211833.78012037338},{"$f":"SUM($AM$98:AM372,$AP$98:AP372)","v":63250},{"$f":"(AR372/(AVERAGE($AQ$98:AQ372))/AH372*12)","v":6.6983013476797901E-2},{"$f":"(AS372/(AVERAGE($AQ$98:AQ372))/AH372*12)","v":1.9999999999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,488063.78012037324,1000,0,0,230,1220.159450300933,489283.93957067415,0,{"$f":"$B$12+SUM($AJ$98:AJ373,$AL$98:AL373)","v":276000},{"$f":"SUM($AM$98:AM373,$AN$98:AN373,$AP$98:AP373)","v":213283.93957067432},{"$f":"SUM($AM$98:AM373,$AP$98:AP373)","v":63480},{"$f":"(AR373/(AVERAGE($AQ$98:AQ373))/AH373*12)","v":6.695461923424087E-2},{"$f":"(AS373/(AVERAGE($AQ$98:AQ373))/AH373*12)","v":1.9927797833935015E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,490513.93957067415,1000,0,0,230,1226.2848489266853,491740.22441960085,0,{"$f":"$B$12+SUM($AJ$98:AJ374,$AL$98:AL374)","v":277000},{"$f":"SUM($AM$98:AM374,$AN$98:AN374,$AP$98:AP374)","v":214740.224419601},{"$f":"SUM($AM$98:AM374,$AP$98:AP374)","v":63710},{"$f":"(AR374/(AVERAGE($AQ$98:AQ374))/AH374*12)","v":6.6926802925361975E-2},{"$f":"(AS374/(AVERAGE($AQ$98:AQ374))/AH374*12)","v":1.9856115107913668E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,492970.22441960085,1000,0,0,230,1232.425561049002,494202.64998064988,0,{"$f":"$B$12+SUM($AJ$98:AJ375,$AL$98:AL375)","v":278000},{"$f":"SUM($AM$98:AM375,$AN$98:AN375,$AP$98:AP375)","v":216202.64998064996},{"$f":"SUM($AM$98:AM375,$AP$98:AP375)","v":63940},{"$f":"(AR375/(AVERAGE($AQ$98:AQ375))/AH375*12)","v":6.6899559056440003E-2},{"$f":"(AS375/(AVERAGE($AQ$98:AQ375))/AH375*12)","v":1.9784946236559138E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,495432.64998064988,1000,0,0,230,1238.5816249516247,496671.2316056015,0,{"$f":"$B$12+SUM($AJ$98:AJ376,$AL$98:AL376)","v":279000},{"$f":"SUM($AM$98:AM376,$AN$98:AN376,$AP$98:AP376)","v":217671.23160560158},{"$f":"SUM($AM$98:AM376,$AP$98:AP376)","v":64170},{"$f":"(AR376/(AVERAGE($AQ$98:AQ376))/AH376*12)","v":6.6872882213702495E-2},{"$f":"(AS376/(AVERAGE($AQ$98:AQ376))/AH376*12)","v":1.9714285714285712E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,497901.2316056015,1000,0,0,230,1244.7530790140038,499145.98468461551,0,{"$f":"$B$12+SUM($AJ$98:AJ377,$AL$98:AL377)","v":280000},{"$f":"SUM($AM$98:AM377,$AN$98:AN377,$AP$98:AP377)","v":219145.9846846156},{"$f":"SUM($AM$98:AM377,$AP$98:AP377)","v":64400},{"$f":"(AR377/(AVERAGE($AQ$98:AQ377))/AH377*12)","v":6.684676706190612E-2},{"$f":"(AS377/(AVERAGE($AQ$98:AQ377))/AH377*12)","v":1.9644128113879004E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,500375.98468461551,1000,0,0,230,1250.9399617115387,501626.92464632704,0,{"$f":"$B$12+SUM($AJ$98:AJ378,$AL$98:AL378)","v":281000},{"$f":"SUM($AM$98:AM378,$AN$98:AN378,$AP$98:AP378)","v":220626.92464632716},{"$f":"SUM($AM$98:AM378,$AP$98:AP378)","v":64630},{"$f":"(AR378/(AVERAGE($AQ$98:AQ378))/AH378*12)","v":6.682120834294758E-2},{"$f":"(AS378/(AVERAGE($AQ$98:AQ378))/AH378*12)","v":1.9574468085106385E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,502856.92464632704,1000,0,0,230,1257.1423116158176,504114.06695794285,0,{"$f":"$B$12+SUM($AJ$98:AJ379,$AL$98:AL379)","v":282000},{"$f":"SUM($AM$98:AM379,$AN$98:AN379,$AP$98:AP379)","v":222114.06695794297},{"$f":"SUM($AM$98:AM379,$AP$98:AP379)","v":64860},{"$f":"(AR379/(AVERAGE($AQ$98:AQ379))/AH379*12)","v":6.6796200874503553E-2},{"$f":"(AS379/(AVERAGE($AQ$98:AQ379))/AH379*12)","v":1.9505300353356889E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,505344.06695794285,1000,0,0,230,1263.3601673948572,506607.42712533771,0,{"$f":"$B$12+SUM($AJ$98:AJ380,$AL$98:AL380)","v":283000},{"$f":"SUM($AM$98:AM380,$AN$98:AN380,$AP$98:AP380)","v":223607.42712533782},{"$f":"SUM($AM$98:AM380,$AP$98:AP380)","v":65090},{"$f":"(AR380/(AVERAGE($AQ$98:AQ380))/AH380*12)","v":6.6771739548699902E-2},{"$f":"(AS380/(AVERAGE($AQ$98:AQ380))/AH380*12)","v":1.9436619718309858E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,507837.42712533771,1000,0,0,230,1269.5935678133442,509107.02069315105,0,{"$f":"$B$12+SUM($AJ$98:AJ381,$AL$98:AL381)","v":284000},{"$f":"SUM($AM$98:AM381,$AN$98:AN381,$AP$98:AP381)","v":225107.02069315116},{"$f":"SUM($AM$98:AM381,$AP$98:AP381)","v":65320},{"$f":"(AR381/(AVERAGE($AQ$98:AQ381))/AH381*12)","v":6.6747819330808353E-2},{"$f":"(AS381/(AVERAGE($AQ$98:AQ381))/AH381*12)","v":1.9368421052631576E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,510337.02069315105,1000,0,0,230,1275.8425517328776,511612.86324488395,0,{"$f":"$B$12+SUM($AJ$98:AJ382,$AL$98:AL382)","v":285000},{"$f":"SUM($AM$98:AM382,$AN$98:AN382,$AP$98:AP382)","v":226612.86324488401},{"$f":"SUM($AM$98:AM382,$AP$98:AP382)","v":65550},{"$f":"(AR382/(AVERAGE($AQ$98:AQ382))/AH382*12)","v":6.672443525797099E-2},{"$f":"(AS382/(AVERAGE($AQ$98:AQ382))/AH382*12)","v":1.93006993006993E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,512842.86324488395,1000,0,0,230,1282.1071581122098,514124.97040299617,0,{"$f":"$B$12+SUM($AJ$98:AJ383,$AL$98:AL383)","v":286000},{"$f":"SUM($AM$98:AM383,$AN$98:AN383,$AP$98:AP383)","v":228124.97040299623},{"$f":"SUM($AM$98:AM383,$AP$98:AP383)","v":65780},{"$f":"(AR383/(AVERAGE($AQ$98:AQ383))/AH383*12)","v":6.6701582437951185E-2},{"$f":"(AS383/(AVERAGE($AQ$98:AQ383))/AH383*12)","v":1.9233449477351915E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,515354.97040299617,1000,0,0,230,1288.3874260074904,516643.35782900365,0,{"$f":"$B$12+SUM($AJ$98:AJ384,$AL$98:AL384)","v":287000},{"$f":"SUM($AM$98:AM384,$AN$98:AN384,$AP$98:AP384)","v":229643.35782900371},{"$f":"SUM($AM$98:AM384,$AP$98:AP384)","v":66010},{"$f":"(AR384/(AVERAGE($AQ$98:AQ384))/AH384*12)","v":6.6679256047910473E-2},{"$f":"(AS384/(AVERAGE($AQ$98:AQ384))/AH384*12)","v":1.9166666666666665E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,517873.35782900365,1000,0,0,230,1294.6833945725091,519168.04122357618,0,{"$f":"$B$12+SUM($AJ$98:AJ385,$AL$98:AL385)","v":288000},{"$f":"SUM($AM$98:AM385,$AN$98:AN385,$AP$98:AP385)","v":231168.04122357623},{"$f":"SUM($AM$98:AM385,$AP$98:AP385)","v":66240},{"$f":"(AR385/(AVERAGE($AQ$98:AQ385))/AH385*12)","v":6.6657451333211146E-2},{"$f":"(AS385/(AVERAGE($AQ$98:AQ385))/AH385*12)","v":1.9100346020761244E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,520398.04122357618,1000,0,0,230,1300.9951030589405,521699.03632663511,0,{"$f":"$B$12+SUM($AJ$98:AJ386,$AL$98:AL386)","v":289000},{"$f":"SUM($AM$98:AM386,$AN$98:AN386,$AP$98:AP386)","v":232699.03632663516},{"$f":"SUM($AM$98:AM386,$AP$98:AP386)","v":66470},{"$f":"(AR386/(AVERAGE($AQ$98:AQ386))/AH386*12)","v":6.6636163606243221E-2},{"$f":"(AS386/(AVERAGE($AQ$98:AQ386))/AH386*12)","v":1.9034482758620689E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,522929.03632663511,1000,0,0,230,1307.3225908165878,524236.3589174517,0,{"$f":"$B$12+SUM($AJ$98:AJ387,$AL$98:AL387)","v":290000},{"$f":"SUM($AM$98:AM387,$AN$98:AN387,$AP$98:AP387)","v":234236.35891745175},{"$f":"SUM($AM$98:AM387,$AP$98:AP387)","v":66700},{"$f":"(AR387/(AVERAGE($AQ$98:AQ387))/AH387*12)","v":6.6615388245276005E-2},{"$f":"(AS387/(AVERAGE($AQ$98:AQ387))/AH387*12)","v":1.8969072164948454E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,525466.3589174517,1000,0,0,230,1313.6658972936291,526780.02481474529,0,{"$f":"$B$12+SUM($AJ$98:AJ388,$AL$98:AL388)","v":291000},{"$f":"SUM($AM$98:AM388,$AN$98:AN388,$AP$98:AP388)","v":235780.02481474541},{"$f":"SUM($AM$98:AM388,$AP$98:AP388)","v":66930},{"$f":"(AR388/(AVERAGE($AQ$98:AQ388))/AH388*12)","v":6.6595120693332982E-2},{"$f":"(AS388/(AVERAGE($AQ$98:AQ388))/AH388*12)","v":1.8904109589041096E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,528010.02481474529,1000,0,0,230,1320.0250620368631,529330.04987678211,0,{"$f":"$B$12+SUM($AJ$98:AJ389,$AL$98:AL389)","v":292000},{"$f":"SUM($AM$98:AM389,$AN$98:AN389,$AP$98:AP389)","v":237330.04987678229},{"$f":"SUM($AM$98:AM389,$AP$98:AP389)","v":67160},{"$f":"(AR389/(AVERAGE($AQ$98:AQ389))/AH389*12)","v":6.6575356457089799E-2},{"$f":"(AS389/(AVERAGE($AQ$98:AQ389))/AH389*12)","v":1.8839590443686008E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,530560.04987678211,1000,0,0,230,1326.4001246919552,531886.45000147412,0,{"$f":"$B$12+SUM($AJ$98:AJ390,$AL$98:AL390)","v":293000},{"$f":"SUM($AM$98:AM390,$AN$98:AN390,$AP$98:AP390)","v":238886.45000147424},{"$f":"SUM($AM$98:AM390,$AP$98:AP390)","v":67390},{"$f":"(AR390/(AVERAGE($AQ$98:AQ390))/AH390*12)","v":6.6556091105794871E-2},{"$f":"(AS390/(AVERAGE($AQ$98:AQ390))/AH390*12)","v":1.8775510204081632E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,533116.45000147412,1000,0,0,230,1332.7911250036852,534449.24112647783,0,{"$f":"$B$12+SUM($AJ$98:AJ391,$AL$98:AL391)","v":294000},{"$f":"SUM($AM$98:AM391,$AN$98:AN391,$AP$98:AP391)","v":240449.24112647792},{"$f":"SUM($AM$98:AM391,$AP$98:AP391)","v":67620},{"$f":"(AR391/(AVERAGE($AQ$98:AQ391))/AH391*12)","v":6.6537320270211808E-2},{"$f":"(AS391/(AVERAGE($AQ$98:AQ391))/AH391*12)","v":1.871186440677966E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,535679.24112647783,1000,0,0,230,1339.1981028161945,537018.43922929408,0,{"$f":"$B$12+SUM($AJ$98:AJ392,$AL$98:AL392)","v":295000},{"$f":"SUM($AM$98:AM392,$AN$98:AN392,$AP$98:AP392)","v":242018.4392292941},{"$f":"SUM($AM$98:AM392,$AP$98:AP392)","v":67850},{"$f":"(AR392/(AVERAGE($AQ$98:AQ392))/AH392*12)","v":6.6519039641583358E-2},{"$f":"(AS392/(AVERAGE($AQ$98:AQ392))/AH392*12)","v":1.8648648648648649E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,538248.43922929408,1000,0,0,230,1345.6210980732351,539594.06032736728,0,{"$f":"$B$12+SUM($AJ$98:AJ393,$AL$98:AL393)","v":296000},{"$f":"SUM($AM$98:AM393,$AN$98:AN393,$AP$98:AP393)","v":243594.06032736733},{"$f":"SUM($AM$98:AM393,$AP$98:AP393)","v":68080},{"$f":"(AR393/(AVERAGE($AQ$98:AQ393))/AH393*12)","v":6.6501244970616241E-2},{"$f":"(AS393/(AVERAGE($AQ$98:AQ393))/AH393*12)","v":1.8585858585858588E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,540824.06032736728,1000,0,0,230,1352.0601508184182,542176.12047818571,0,{"$f":"$B$12+SUM($AJ$98:AJ394,$AL$98:AL394)","v":297000},{"$f":"SUM($AM$98:AM394,$AN$98:AN394,$AP$98:AP394)","v":245176.12047818574},{"$f":"SUM($AM$98:AM394,$AP$98:AP394)","v":68310},{"$f":"(AR394/(AVERAGE($AQ$98:AQ394))/AH394*12)","v":6.6483932066486534E-2},{"$f":"(AS394/(AVERAGE($AQ$98:AQ394))/AH394*12)","v":1.8523489932885905E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,543406.12047818571,1000,0,0,230,1358.5153011954642,544764.63577938115,0,{"$f":"$B$12+SUM($AJ$98:AJ395,$AL$98:AL395)","v":298000},{"$f":"SUM($AM$98:AM395,$AN$98:AN395,$AP$98:AP395)","v":246764.63577938121},{"$f":"SUM($AM$98:AM395,$AP$98:AP395)","v":68540},{"$f":"(AR395/(AVERAGE($AQ$98:AQ395))/AH395*12)","v":6.6467096795864836E-2},{"$f":"(AS395/(AVERAGE($AQ$98:AQ395))/AH395*12)","v":1.846153846153846E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,545994.63577938115,1000,0,0,230,1364.9865894484528,547359.62236882956,0,{"$f":"$B$12+SUM($AJ$98:AJ396,$AL$98:AL396)","v":299000},{"$f":"SUM($AM$98:AM396,$AN$98:AN396,$AP$98:AP396)","v":248359.62236882964},{"$f":"SUM($AM$98:AM396,$AP$98:AP396)","v":68770},{"$f":"(AR396/(AVERAGE($AQ$98:AQ396))/AH396*12)","v":6.6450735081961115E-2},{"$f":"(AS396/(AVERAGE($AQ$98:AQ396))/AH396*12)","v":1.84E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,548589.62236882956,1000,0,0,230,1371.4740559220738,549961.09642475168,0,{"$f":"$B$12+SUM($AJ$98:AJ397,$AL$98:AL397)","v":300000},{"$f":"SUM($AM$98:AM397,$AN$98:AN397,$AP$98:AP397)","v":249961.09642475171},{"$f":"SUM($AM$98:AM397,$AP$98:AP397)","v":69000},{"$f":"(AR397/(AVERAGE($AQ$98:AQ397))/AH397*12)","v":6.6434842903588504E-2},{"$f":"(AS397/(AVERAGE($AQ$98:AQ397))/AH397*12)","v":1.8338870431893688E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,551191.09642475168,1000,0,0,230,1377.9777410618792,552569.07416581351,0,{"$f":"$B$12+SUM($AJ$98:AJ398,$AL$98:AL398)","v":301000},{"$f":"SUM($AM$98:AM398,$AN$98:AN398,$AP$98:AP398)","v":251569.0741658136},{"$f":"SUM($AM$98:AM398,$AP$98:AP398)","v":69230},{"$f":"(AR398/(AVERAGE($AQ$98:AQ398))/AH398*12)","v":6.6419416294245734E-2},{"$f":"(AS398/(AVERAGE($AQ$98:AQ398))/AH398*12)","v":1.8278145695364238E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302,553799.07416581351,1000,0,0,230,1384.4976854145336,555183.57185122801,0,{"$f":"$B$12+SUM($AJ$98:AJ399,$AL$98:AL399)","v":302000},{"$f":"SUM($AM$98:AM399,$AN$98:AN399,$AP$98:AP399)","v":253183.57185122813},{"$f":"SUM($AM$98:AM399,$AP$98:AP399)","v":69460},{"$f":"(AR399/(AVERAGE($AQ$98:AQ399))/AH399*12)","v":6.6404451341217779E-2},{"$f":"(AS399/(AVERAGE($AQ$98:AQ399))/AH399*12)","v":1.8217821782178217E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,556413.57185122801,1000,0,0,230,1391.0339296280699,557804.6057808561,0,{"$f":"$B$12+SUM($AJ$98:AJ400,$AL$98:AL400)","v":303000},{"$f":"SUM($AM$98:AM400,$AN$98:AN400,$AP$98:AP400)","v":254804.60578085619},{"$f":"SUM($AM$98:AM400,$AP$98:AP400)","v":69690},{"$f":"(AR400/(AVERAGE($AQ$98:AQ400))/AH400*12)","v":6.6389944184694155E-2},{"$f":"(AS400/(AVERAGE($AQ$98:AQ400))/AH400*12)","v":1.8157894736842106E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304,559034.6057808561,1000,0,0,230,1397.5865144521401,560432.19229530822,0,{"$f":"$B$12+SUM($AJ$98:AJ401,$AL$98:AL401)","v":304000},{"$f":"SUM($AM$98:AM401,$AN$98:AN401,$AP$98:AP401)","v":256432.19229530834},{"$f":"SUM($AM$98:AM401,$AP$98:AP401)","v":69920},{"$f":"(AR401/(AVERAGE($AQ$98:AQ401))/AH401*12)","v":6.6375891016904665E-2},{"$f":"(AS401/(AVERAGE($AQ$98:AQ401))/AH401*12)","v":1.8098360655737705E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,{"$f":"AO401+AJ402+AL402+AM402","v":561662.19229530822},1000,0,0,230,1404.1554807382706,563066.34777604649,0,{"$f":"$B$12+SUM($AJ$98:AJ402,$AL$98:AL402)","v":305000},{"$f":"SUM($AM$98:AM402,$AN$98:AN402,$AP$98:AP402)","v":258066.3477760466},{"$f":"SUM($AM$98:AM402,$AP$98:AP402)","v":70150},{"$f":"(AR402/(AVERAGE($AQ$98:AQ402))/AH402*12)","v":6.6362288081272022E-2},{"$f":"(AS402/(AVERAGE($AQ$98:AQ402))/AH402*12)","v":1.803921568627451E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306,564296.34777604649,1000,0,0,230,1410.7408694401163,565707.08864548663,0,{"$f":"$B$12+SUM($AJ$98:AJ403,$AL$98:AL403)","v":306000},{"$f":"SUM($AM$98:AM403,$AN$98:AN403,$AP$98:AP403)","v":259707.08864548671},{"$f":"SUM($AM$98:AM403,$AP$98:AP403)","v":70380},{"$f":"(AR403/(AVERAGE($AQ$98:AQ403))/AH403*12)","v":6.6349131671581199E-2},{"$f":"(AS403/(AVERAGE($AQ$98:AQ403))/AH403*12)","v":1.7980456026058633E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,566937.08864548663,1000,0,0,230,1417.3427216137163,568354.43136710033,0,{"$f":"$B$12+SUM($AJ$98:AJ404,$AL$98:AL404)","v":307000},{"$f":"SUM($AM$98:AM404,$AN$98:AN404,$AP$98:AP404)","v":261354.43136710042},{"$f":"SUM($AM$98:AM404,$AP$98:AP404)","v":70610},{"$f":"(AR404/(AVERAGE($AQ$98:AQ404))/AH404*12)","v":6.6336418131164698E-2},{"$f":"(AS404/(AVERAGE($AQ$98:AQ404))/AH404*12)","v":1.7922077922077922E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,569584.43136710033,1000,0,0,230,1423.961078417751,571008.39244551805,0,{"$f":"$B$12+SUM($AJ$98:AJ405,$AL$98:AL405)","v":308000},{"$f":"SUM($AM$98:AM405,$AN$98:AN405,$AP$98:AP405)","v":263008.39244551817},{"$f":"SUM($AM$98:AM405,$AP$98:AP405)","v":70840},{"$f":"(AR405/(AVERAGE($AQ$98:AQ405))/AH405*12)","v":6.6324143852103945E-2},{"$f":"(AS405/(AVERAGE($AQ$98:AQ405))/AH405*12)","v":1.7864077669902913E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,572238.39244551805,1000,0,0,230,1430.5959811137952,{"$f":"AI406+AN406","v":573668.9884266319},0,{"$f":"$B$12+SUM($AJ$98:AJ406,$AL$98:AL406)","v":309000},{"$f":"SUM($AM$98:AM406,$AN$98:AN406,$AP$98:AP406)","v":264668.98842663196},{"$f":"SUM($AM$98:AM406,$AP$98:AP406)","v":71070},{"$f":"(AR406/(AVERAGE($AQ$98:AQ406))/AH406*12)","v":6.6312305274445843E-2},{"$f":"(AS406/(AVERAGE($AQ$98:AQ406))/AH406*12)","v":1.7806451612903229E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,574898.9884266319,1000,0,0,230,1437.2474710665799,576336.23589769844,0,{"$f":"$B$12+SUM($AJ$98:AJ407,$AL$98:AL407)","v":310000},{"$f":"SUM($AM$98:AM407,$AN$98:AN407,$AP$98:AP407)","v":266336.23589769856},{"$f":"SUM($AM$98:AM407,$AP$98:AP407)","v":71300},{"$f":"(AR407/(AVERAGE($AQ$98:AQ407))/AH407*12)","v":6.6300898885434764E-2},{"$f":"(AS407/(AVERAGE($AQ$98:AQ407))/AH407*12)","v":1.7749196141479101E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,577566.23589769844,1000,0,0,230,1443.9155897442461,579010.15148744266,0,{"$f":"$B$12+SUM($AJ$98:AJ408,$AL$98:AL408)","v":311000},{"$f":"SUM($AM$98:AM408,$AN$98:AN408,$AP$98:AP408)","v":268010.15148744284},{"$f":"SUM($AM$98:AM408,$AP$98:AP408)","v":71530},{"$f":"(AR408/(AVERAGE($AQ$98:AQ408))/AH408*12)","v":6.628992121875904E-2},{"$f":"(AS408/(AVERAGE($AQ$98:AQ408))/AH408*12)","v":1.7692307692307695E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,580240.15148744266,1000,0,0,230,1450.6003787186066,581690.75186616124,0,{"$f":"$B$12+SUM($AJ$98:AJ409,$AL$98:AL409)","v":312000},{"$f":"SUM($AM$98:AM409,$AN$98:AN409,$AP$98:AP409)","v":269690.75186616147},{"$f":"SUM($AM$98:AM409,$AP$98:AP409)","v":71760},{"$f":"(AR409/(AVERAGE($AQ$98:AQ409))/AH409*12)","v":6.627936885381211E-2},{"$f":"(AS409/(AVERAGE($AQ$98:AQ409))/AH409*12)","v":1.7635782747603832E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,582920.75186616124,1000,0,0,230,1457.301879665403,584378.05374582659,0,{"$f":"$B$12+SUM($AJ$98:AJ410,$AL$98:AL410)","v":313000},{"$f":"SUM($AM$98:AM410,$AN$98:AN410,$AP$98:AP410)","v":271378.05374582688},{"$f":"SUM($AM$98:AM410,$AP$98:AP410)","v":71990},{"$f":"(AR410/(AVERAGE($AQ$98:AQ410))/AH410*12)","v":6.6269238414967596E-2},{"$f":"(AS410/(AVERAGE($AQ$98:AQ410))/AH410*12)","v":1.7579617834394903E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314,585608.05374582659,1000,0,0,230,1464.0201343645665,587072.07388019119,0,{"$f":"$B$12+SUM($AJ$98:AJ411,$AL$98:AL411)","v":314000},{"$f":"SUM($AM$98:AM411,$AN$98:AN411,$AP$98:AP411)","v":273072.07388019143},{"$f":"SUM($AM$98:AM411,$AP$98:AP411)","v":72220},{"$f":"(AR411/(AVERAGE($AQ$98:AQ411))/AH411*12)","v":6.6259526570868407E-2},{"$f":"(AS411/(AVERAGE($AQ$98:AQ411))/AH411*12)","v":1.7523809523809521E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,588302.07388019119,1000,0,0,230,1470.7551847004779,589772.82906489167,0,{"$f":"$B$12+SUM($AJ$98:AJ412,$AL$98:AL412)","v":315000},{"$f":"SUM($AM$98:AM412,$AN$98:AN412,$AP$98:AP412)","v":274772.82906489191},{"$f":"SUM($AM$98:AM412,$AP$98:AP412)","v":72450},{"$f":"(AR412/(AVERAGE($AQ$98:AQ412))/AH412*12)","v":6.6250230033729207E-2},{"$f":"(AS412/(AVERAGE($AQ$98:AQ412))/AH412*12)","v":1.7468354430379748E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,591002.82906489167,1000,0,0,230,1477.5070726622291,592480.33613755391,0,{"$f":"$B$12+SUM($AJ$98:AJ413,$AL$98:AL413)","v":316000},{"$f":"SUM($AM$98:AM413,$AN$98:AN413,$AP$98:AP413)","v":276480.33613755408},{"$f":"SUM($AM$98:AM413,$AP$98:AP413)","v":72680},{"$f":"(AR413/(AVERAGE($AQ$98:AQ413))/AH413*12)","v":6.6241345558652104E-2},{"$f":"(AS413/(AVERAGE($AQ$98:AQ413))/AH413*12)","v":1.7413249211356466E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,{"$f":"AO413+AJ414+AL414+AM414","v":593710.33613755391},1000,0,0,230,1484.2758403438847,{"$f":"AI414+AN414","v":595194.61197789782},0,{"$f":"$B$12+SUM($AJ$98:AJ414,$AL$98:AL414)","v":317000},{"$f":"SUM($AM$98:AM414,$AN$98:AN414,$AP$98:AP414)","v":278194.61197789799},{"$f":"SUM($AM$98:AM414,$AP$98:AP414)","v":72910},{"$f":"(AR414/(AVERAGE($AQ$98:AQ414))/AH414*12)","v":6.6232869942955297E-2},{"$f":"(AS414/(AVERAGE($AQ$98:AQ414))/AH414*12)","v":1.7358490566037735E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318,596424.61197789782,1000,0,0,230,1491.0615299447445,597915.67350784258,0,{"$f":"$B$12+SUM($AJ$98:AJ415,$AL$98:AL415)","v":318000},{"$f":"SUM($AM$98:AM415,$AN$98:AN415,$AP$98:AP415)","v":279915.67350784276},{"$f":"SUM($AM$98:AM415,$AP$98:AP415)","v":73140},{"$f":"(AR415/(AVERAGE($AQ$98:AQ415))/AH415*12)","v":6.6224800025514341E-2},{"$f":"(AS415/(AVERAGE($AQ$98:AQ415))/AH415*12)","v":1.7304075235109719E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,599145.67350784258,1000,0,0,230,1497.8641837696066,600643.53769161215,0,{"$f":"$B$12+SUM($AJ$98:AJ416,$AL$98:AL416)","v":319000},{"$f":"SUM($AM$98:AM416,$AN$98:AN416,$AP$98:AP416)","v":281643.53769161244},{"$f":"SUM($AM$98:AM416,$AP$98:AP416)","v":73370},{"$f":"(AR416/(AVERAGE($AQ$98:AQ416))/AH416*12)","v":6.6217132686115787E-2},{"$f":"(AS416/(AVERAGE($AQ$98:AQ416))/AH416*12)","v":1.7250000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,601873.53769161215,1000,0,0,230,1504.6838442290302,603378.22153584112,0,{"$f":"$B$12+SUM($AJ$98:AJ417,$AL$98:AL417)","v":320000},{"$f":"SUM($AM$98:AM417,$AN$98:AN417,$AP$98:AP417)","v":283378.22153584147},{"$f":"SUM($AM$98:AM417,$AP$98:AP417)","v":73600},{"$f":"(AR417/(AVERAGE($AQ$98:AQ417))/AH417*12)","v":6.6209864844822774E-2},{"$f":"(AS417/(AVERAGE($AQ$98:AQ417))/AH417*12)","v":1.7196261682242989E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,604608.22153584112,{"$f":"IF(($AG$71-$AG$72)>=AH418,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH418,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI418*$AE$52/12","v":1511.5205538396028},606119.74208968075,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ418,$AL$98:AL418)","v":321000},{"$f":"SUM($AM$98:AM418,$AN$98:AN418,$AP$98:AP418)","v":285119.74208968109},{"$f":"SUM($AM$98:AM418,$AP$98:AP418)","v":73830},{"$f":"(AR418/(AVERAGE($AQ$98:AQ418))/AH418*12)","v":6.6202993461352777E-2},{"$f":"(AS418/(AVERAGE($AQ$98:AQ418))/AH418*12)","v":1.7142857142857144E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322,607349.74208968075,1000,0,0,230,1518.374355224202,608868.11644490494,0,{"$f":"$B$12+SUM($AJ$98:AJ419,$AL$98:AL419)","v":322000},{"$f":"SUM($AM$98:AM419,$AN$98:AN419,$AP$98:AP419)","v":286868.11644490529},{"$f":"SUM($AM$98:AM419,$AP$98:AP419)","v":74060},{"$f":"(AR419/(AVERAGE($AQ$98:AQ419))/AH419*12)","v":6.6196515534466538E-2},{"$f":"(AS419/(AVERAGE($AQ$98:AQ419))/AH419*12)","v":1.7089783281733745E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,610098.11644490494,1000,0,0,230,1525.2452911122621,611623.36173601716,0,{"$f":"$B$12+SUM($AJ$98:AJ420,$AL$98:AL420)","v":323000},{"$f":"SUM($AM$98:AM420,$AN$98:AN420,$AP$98:AP420)","v":288623.36173601757},{"$f":"SUM($AM$98:AM420,$AP$98:AP420)","v":74290},{"$f":"(AR420/(AVERAGE($AQ$98:AQ420))/AH420*12)","v":6.6190428101368548E-2},{"$f":"(AS420/(AVERAGE($AQ$98:AQ420))/AH420*12)","v":1.7037037037037038E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,612853.36173601716,1000,0,0,230,1532.1334043400429,614385.49514035718,0,{"$f":"$B$12+SUM($AJ$98:AJ421,$AL$98:AL421)","v":324000},{"$f":"SUM($AM$98:AM421,$AN$98:AN421,$AP$98:AP421)","v":290385.49514035764},{"$f":"SUM($AM$98:AM421,$AP$98:AP421)","v":74520},{"$f":"(AR421/(AVERAGE($AQ$98:AQ421))/AH421*12)","v":6.6184728237118545E-2},{"$f":"(AS421/(AVERAGE($AQ$98:AQ421))/AH421*12)","v":1.6984615384615383E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,615615.49514035718,1000,0,0,230,1539.0387378508929,617154.53387820802,0,{"$f":"$B$12+SUM($AJ$98:AJ422,$AL$98:AL422)","v":325000},{"$f":"SUM($AM$98:AM422,$AN$98:AN422,$AP$98:AP422)","v":292154.53387820855},{"$f":"SUM($AM$98:AM422,$AP$98:AP422)","v":74750},{"$f":"(AR422/(AVERAGE($AQ$98:AQ422))/AH422*12)","v":6.6179413054053851E-2},{"$f":"(AS422/(AVERAGE($AQ$98:AQ422))/AH422*12)","v":1.6932515337423314E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,618384.53387820802,1000,0,0,230,1545.96133469552,619930.4952129036,0,{"$f":"$B$12+SUM($AJ$98:AJ423,$AL$98:AL423)","v":326000},{"$f":"SUM($AM$98:AM423,$AN$98:AN423,$AP$98:AP423)","v":293930.49521290406},{"$f":"SUM($AM$98:AM423,$AP$98:AP423)","v":74980},{"$f":"(AR423/(AVERAGE($AQ$98:AQ423))/AH423*12)","v":6.6174479701222283E-2},{"$f":"(AS423/(AVERAGE($AQ$98:AQ423))/AH423*12)","v":1.6880733944954127E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327,621160.4952129036,1000,0,0,230,1552.901238032259,622713.39645093586,0,{"$f":"$B$12+SUM($AJ$98:AJ424,$AL$98:AL424)","v":327000},{"$f":"SUM($AM$98:AM424,$AN$98:AN424,$AP$98:AP424)","v":295713.39645093633},{"$f":"SUM($AM$98:AM424,$AP$98:AP424)","v":75210},{"$f":"(AR424/(AVERAGE($AQ$98:AQ424))/AH424*12)","v":6.6169925363825544E-2},{"$f":"(AS424/(AVERAGE($AQ$98:AQ424))/AH424*12)","v":1.6829268292682928E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,623943.39645093586,1000,0,0,230,1559.8584911273394,625503.25494206324,0,{"$f":"$B$12+SUM($AJ$98:AJ425,$AL$98:AL425)","v":328000},{"$f":"SUM($AM$98:AM425,$AN$98:AN425,$AP$98:AP425)","v":297503.25494206365},{"$f":"SUM($AM$98:AM425,$AP$98:AP425)","v":75440},{"$f":"(AR425/(AVERAGE($AQ$98:AQ425))/AH425*12)","v":6.6165747262672617E-2},{"$f":"(AS425/(AVERAGE($AQ$98:AQ425))/AH425*12)","v":1.6778115501519759E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329,626733.25494206324,1000,0,0,230,1566.833137355158,628300.0880794184,0,{"$f":"$B$12+SUM($AJ$98:AJ426,$AL$98:AL426)","v":329000},{"$f":"SUM($AM$98:AM426,$AN$98:AN426,$AP$98:AP426)","v":299300.08807941881},{"$f":"SUM($AM$98:AM426,$AP$98:AP426)","v":75670},{"$f":"(AR426/(AVERAGE($AQ$98:AQ426))/AH426*12)","v":6.616194265364328E-2},{"$f":"(AS426/(AVERAGE($AQ$98:AQ426))/AH426*12)","v":1.672727272727273E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,629530.0880794184,1000,0,0,230,1573.825220198546,631103.91329961701,0,{"$f":"$B$12+SUM($AJ$98:AJ427,$AL$98:AL427)","v":330000},{"$f":"SUM($AM$98:AM427,$AN$98:AN427,$AP$98:AP427)","v":301103.91329961736},{"$f":"SUM($AM$98:AM427,$AP$98:AP427)","v":75900},{"$f":"(AR427/(AVERAGE($AQ$98:AQ427))/AH427*12)","v":6.6158508827161192E-2},{"$f":"(AS427/(AVERAGE($AQ$98:AQ427))/AH427*12)","v":1.6676737160120844E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,632333.91329961701,1000,0,0,230,1580.8347832490424,633914.74808286608,0,{"$f":"$B$12+SUM($AJ$98:AJ428,$AL$98:AL428)","v":331000},{"$f":"SUM($AM$98:AM428,$AN$98:AN428,$AP$98:AP428)","v":302914.74808286637},{"$f":"SUM($AM$98:AM428,$AP$98:AP428)","v":76130},{"$f":"(AR428/(AVERAGE($AQ$98:AQ428))/AH428*12)","v":6.615544310767657E-2},{"$f":"(AS428/(AVERAGE($AQ$98:AQ428))/AH428*12)","v":1.6626506024096384E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,635144.74808286608,1000,0,0,230,1587.8618702071651,636732.6099530732,0,{"$f":"$B$12+SUM($AJ$98:AJ429,$AL$98:AL429)","v":332000},{"$f":"SUM($AM$98:AM429,$AN$98:AN429,$AP$98:AP429)","v":304732.60995307355},{"$f":"SUM($AM$98:AM429,$AP$98:AP429)","v":76360},{"$f":"(AR429/(AVERAGE($AQ$98:AQ429))/AH429*12)","v":6.6152742853158267E-2},{"$f":"(AS429/(AVERAGE($AQ$98:AQ429))/AH429*12)","v":1.6576576576576577E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,637962.6099530732,1000,0,0,230,1594.906524882683,639557.51647795585,0,{"$f":"$B$12+SUM($AJ$98:AJ430,$AL$98:AL430)","v":333000},{"$f":"SUM($AM$98:AM430,$AN$98:AN430,$AP$98:AP430)","v":306557.51647795626},{"$f":"SUM($AM$98:AM430,$AP$98:AP430)","v":76590},{"$f":"(AR430/(AVERAGE($AQ$98:AQ430))/AH430*12)","v":6.6150405454594871E-2},{"$f":"(AS430/(AVERAGE($AQ$98:AQ430))/AH430*12)","v":1.6526946107784431E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334,640787.51647795585,1000,0,0,230,1601.9687911948895,642389.4852691507,0,{"$f":"$B$12+SUM($AJ$98:AJ431,$AL$98:AL431)","v":334000},{"$f":"SUM($AM$98:AM431,$AN$98:AN431,$AP$98:AP431)","v":308389.48526915116},{"$f":"SUM($AM$98:AM431,$AP$98:AP431)","v":76820},{"$f":"(AR431/(AVERAGE($AQ$98:AQ431))/AH431*12)","v":6.6148428335504772E-2},{"$f":"(AS431/(AVERAGE($AQ$98:AQ431))/AH431*12)","v":1.6477611940298509E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,643619.4852691507,1000,0,0,230,1609.0487131728767,645228.5339823236,0,{"$f":"$B$12+SUM($AJ$98:AJ432,$AL$98:AL432)","v":335000},{"$f":"SUM($AM$98:AM432,$AN$98:AN432,$AP$98:AP432)","v":310228.53398232406},{"$f":"SUM($AM$98:AM432,$AP$98:AP432)","v":77050},{"$f":"(AR432/(AVERAGE($AQ$98:AQ432))/AH432*12)","v":6.6146808951455027E-2},{"$f":"(AS432/(AVERAGE($AQ$98:AQ432))/AH432*12)","v":1.6428571428571428E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,646458.5339823236,1000,0,0,230,1616.1463349558089,648074.68031727942,0,{"$f":"$B$12+SUM($AJ$98:AJ433,$AL$98:AL433)","v":336000},{"$f":"SUM($AM$98:AM433,$AN$98:AN433,$AP$98:AP433)","v":312074.68031727988},{"$f":"SUM($AM$98:AM433,$AP$98:AP433)","v":77280},{"$f":"(AR433/(AVERAGE($AQ$98:AQ433))/AH433*12)","v":6.6145544789588784E-2},{"$f":"(AS433/(AVERAGE($AQ$98:AQ433))/AH433*12)","v":1.6379821958456976E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,649304.68031727942,1000,0,0,230,1623.2617007931985,650927.94201807259,0,{"$f":"$B$12+SUM($AJ$98:AJ434,$AL$98:AL434)","v":337000},{"$f":"SUM($AM$98:AM434,$AN$98:AN434,$AP$98:AP434)","v":313927.94201807317},{"$f":"SUM($AM$98:AM434,$AP$98:AP434)","v":77510},{"$f":"(AR434/(AVERAGE($AQ$98:AQ434))/AH434*12)","v":6.6144633368161079E-2},{"$f":"(AS434/(AVERAGE($AQ$98:AQ434))/AH434*12)","v":1.6331360946745564E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,652157.94201807259,1000,0,0,230,1630.3948550451814,653788.33687311772,0,{"$f":"$B$12+SUM($AJ$98:AJ435,$AL$98:AL435)","v":338000},{"$f":"SUM($AM$98:AM435,$AN$98:AN435,$AP$98:AP435)","v":315788.33687311836},{"$f":"SUM($AM$98:AM435,$AP$98:AP435)","v":77740},{"$f":"(AR435/(AVERAGE($AQ$98:AQ435))/AH435*12)","v":6.6144072236082818E-2},{"$f":"(AS435/(AVERAGE($AQ$98:AQ435))/AH435*12)","v":1.6283185840707967E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,655018.33687311772,1000,0,0,230,1637.5458421827943,656655.88271530054,0,{"$f":"$B$12+SUM($AJ$98:AJ436,$AL$98:AL436)","v":339000},{"$f":"SUM($AM$98:AM436,$AN$98:AN436,$AP$98:AP436)","v":317655.88271530118},{"$f":"SUM($AM$98:AM436,$AP$98:AP436)","v":77970},{"$f":"(AR436/(AVERAGE($AQ$98:AQ436))/AH436*12)","v":6.6143858972472921E-2},{"$f":"(AS436/(AVERAGE($AQ$98:AQ436))/AH436*12)","v":1.623529411764706E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,657885.88271530054,1000,0,0,230,1644.7147067882513,659530.59742208885,0,{"$f":"$B$12+SUM($AJ$98:AJ437,$AL$98:AL437)","v":340000},{"$f":"SUM($AM$98:AM437,$AN$98:AN437,$AP$98:AP437)","v":319530.59742208931},{"$f":"SUM($AM$98:AM437,$AP$98:AP437)","v":78200},{"$f":"(AR437/(AVERAGE($AQ$98:AQ437))/AH437*12)","v":6.6143991186218248E-2},{"$f":"(AS437/(AVERAGE($AQ$98:AQ437))/AH437*12)","v":1.618768328445748E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,660760.59742208885,1000,0,0,230,1651.901493555222,662412.49891564401,0,{"$f":"$B$12+SUM($AJ$98:AJ438,$AL$98:AL438)","v":341000},{"$f":"SUM($AM$98:AM438,$AN$98:AN438,$AP$98:AP438)","v":321412.49891564454},{"$f":"SUM($AM$98:AM438,$AP$98:AP438)","v":78430},{"$f":"(AR438/(AVERAGE($AQ$98:AQ438))/AH438*12)","v":6.61444665155414E-2},{"$f":"(AS438/(AVERAGE($AQ$98:AQ438))/AH438*12)","v":1.6140350877192983E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,663642.49891564401,1000,0,0,230,1659.1062472891099,665301.60516293312,0,{"$f":"$B$12+SUM($AJ$98:AJ439,$AL$98:AL439)","v":342000},{"$f":"SUM($AM$98:AM439,$AN$98:AN439,$AP$98:AP439)","v":323301.60516293364},{"$f":"SUM($AM$98:AM439,$AP$98:AP439)","v":78660},{"$f":"(AR439/(AVERAGE($AQ$98:AQ439))/AH439*12)","v":6.6145282627575797E-2},{"$f":"(AS439/(AVERAGE($AQ$98:AQ439))/AH439*12)","v":1.6093294460641401E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,666531.60516293312,1000,0,0,230,1666.3290129073328,668197.93417584046,0,{"$f":"$B$12+SUM($AJ$98:AJ440,$AL$98:AL440)","v":343000},{"$f":"SUM($AM$98:AM440,$AN$98:AN440,$AP$98:AP440)","v":325197.9341758411},{"$f":"SUM($AM$98:AM440,$AP$98:AP440)","v":78890},{"$f":"(AR440/(AVERAGE($AQ$98:AQ440))/AH440*12)","v":6.614643721794855E-2},{"$f":"(AS440/(AVERAGE($AQ$98:AQ440))/AH440*12)","v":1.6046511627906976E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344,669427.93417584046,1000,0,0,230,1673.5698354396011,671101.50401128002,0,{"$f":"$B$12+SUM($AJ$98:AJ441,$AL$98:AL441)","v":344000},{"$f":"SUM($AM$98:AM441,$AN$98:AN441,$AP$98:AP441)","v":327101.50401128072},{"$f":"SUM($AM$98:AM441,$AP$98:AP441)","v":79120},{"$f":"(AR441/(AVERAGE($AQ$98:AQ441))/AH441*12)","v":6.6147928010370213E-2},{"$f":"(AS441/(AVERAGE($AQ$98:AQ441))/AH441*12)","v":1.6E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,672331.50401128002,1000,0,0,230,1680.8287600282001,674012.33277130825,0,{"$f":"$B$12+SUM($AJ$98:AJ442,$AL$98:AL442)","v":345000},{"$f":"SUM($AM$98:AM442,$AN$98:AN442,$AP$98:AP442)","v":329012.33277130889},{"$f":"SUM($AM$98:AM442,$AP$98:AP442)","v":79350},{"$f":"(AR442/(AVERAGE($AQ$98:AQ442))/AH442*12)","v":6.6149752756232E-2},{"$f":"(AS442/(AVERAGE($AQ$98:AQ442))/AH442*12)","v":1.5953757225433525E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346,675242.33277130825,1000,0,0,230,1688.1058319282704,676930.43860323657,0,{"$f":"$B$12+SUM($AJ$98:AJ443,$AL$98:AL443)","v":346000},{"$f":"SUM($AM$98:AM443,$AN$98:AN443,$AP$98:AP443)","v":330930.43860323715},{"$f":"SUM($AM$98:AM443,$AP$98:AP443)","v":79580},{"$f":"(AR443/(AVERAGE($AQ$98:AQ443))/AH443*12)","v":6.6151909234209758E-2},{"$f":"(AS443/(AVERAGE($AQ$98:AQ443))/AH443*12)","v":1.5907780979827091E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,678160.43860323657,1000,0,0,230,1695.4010965080913,679855.83969974471,0,{"$f":"$B$12+SUM($AJ$98:AJ444,$AL$98:AL444)","v":347000},{"$f":"SUM($AM$98:AM444,$AN$98:AN444,$AP$98:AP444)","v":332855.83969974512},{"$f":"SUM($AM$98:AM444,$AP$98:AP444)","v":79810},{"$f":"(AR444/(AVERAGE($AQ$98:AQ444))/AH444*12)","v":6.6154395249874806E-2},{"$f":"(AS444/(AVERAGE($AQ$98:AQ444))/AH444*12)","v":1.5862068965517243E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,681085.83969974471,1000,0,0,230,1702.7145992493618,682788.55429899413,0,{"$f":"$B$12+SUM($AJ$98:AJ445,$AL$98:AL445)","v":348000},{"$f":"SUM($AM$98:AM445,$AN$98:AN445,$AP$98:AP445)","v":334788.55429899448},{"$f":"SUM($AM$98:AM445,$AP$98:AP445)","v":80040},{"$f":"(AR445/(AVERAGE($AQ$98:AQ445))/AH445*12)","v":6.6157208635311618E-2},{"$f":"(AS445/(AVERAGE($AQ$98:AQ445))/AH445*12)","v":1.5816618911174786E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349,684018.55429899413,1000,0,0,230,1710.0463857474851,685728.60068474163,0,{"$f":"$B$12+SUM($AJ$98:AJ446,$AL$98:AL446)","v":349000},{"$f":"SUM($AM$98:AM446,$AN$98:AN446,$AP$98:AP446)","v":336728.60068474198},{"$f":"SUM($AM$98:AM446,$AP$98:AP446)","v":80270},{"$f":"(AR446/(AVERAGE($AQ$98:AQ446))/AH446*12)","v":6.6160347248741772E-2},{"$f":"(AS446/(AVERAGE($AQ$98:AQ446))/AH446*12)","v":1.5771428571428575E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,686958.60068474163,1000,0,0,230,1717.3965017118542,688675.99718645343,0,{"$f":"$B$12+SUM($AJ$98:AJ447,$AL$98:AL447)","v":350000},{"$f":"SUM($AM$98:AM447,$AN$98:AN447,$AP$98:AP447)","v":338675.99718645384},{"$f":"SUM($AM$98:AM447,$AP$98:AP447)","v":80500},{"$f":"(AR447/(AVERAGE($AQ$98:AQ447))/AH447*12)","v":6.6163808974154595E-2},{"$f":"(AS447/(AVERAGE($AQ$98:AQ447))/AH447*12)","v":1.5726495726495728E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,689905.99718645343,1000,0,0,230,1724.7649929661336,691630.76217941951,0,{"$f":"$B$12+SUM($AJ$98:AJ448,$AL$98:AL448)","v":351000},{"$f":"SUM($AM$98:AM448,$AN$98:AN448,$AP$98:AP448)","v":340630.76217941998},{"$f":"SUM($AM$98:AM448,$AP$98:AP448)","v":80730},{"$f":"(AR448/(AVERAGE($AQ$98:AQ448))/AH448*12)","v":6.6167591720944052E-2},{"$f":"(AS448/(AVERAGE($AQ$98:AQ448))/AH448*12)","v":1.5681818181818182E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,692860.76217941951,1000,0,0,230,1732.1519054485489,694592.91408486804,0,{"$f":"$B$12+SUM($AJ$98:AJ449,$AL$98:AL449)","v":352000},{"$f":"SUM($AM$98:AM449,$AN$98:AN449,$AP$98:AP449)","v":342592.91408486851},{"$f":"SUM($AM$98:AM449,$AP$98:AP449)","v":80960},{"$f":"(AR449/(AVERAGE($AQ$98:AQ449))/AH449*12)","v":6.6171693423551739E-2},{"$f":"(AS449/(AVERAGE($AQ$98:AQ449))/AH449*12)","v":1.5637393767705381E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,695822.91408486804,1000,0,0,230,1739.5572852121702,697562.47137008025,0,{"$f":"$B$12+SUM($AJ$98:AJ450,$AL$98:AL450)","v":353000},{"$f":"SUM($AM$98:AM450,$AN$98:AN450,$AP$98:AP450)","v":344562.47137008078},{"$f":"SUM($AM$98:AM450,$AP$98:AP450)","v":81190},{"$f":"(AR450/(AVERAGE($AQ$98:AQ450))/AH450*12)","v":6.6176112041116009E-2},{"$f":"(AS450/(AVERAGE($AQ$98:AQ450))/AH450*12)","v":1.5593220338983051E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354,698792.47137008025,1000,0,0,230,1746.9811784252006,700539.45254850551,0,{"$f":"$B$12+SUM($AJ$98:AJ451,$AL$98:AL451)","v":354000},{"$f":"SUM($AM$98:AM451,$AN$98:AN451,$AP$98:AP451)","v":346539.45254850597},{"$f":"SUM($AM$98:AM451,$AP$98:AP451)","v":81420},{"$f":"(AR451/(AVERAGE($AQ$98:AQ451))/AH451*12)","v":6.6180845557126944E-2},{"$f":"(AS451/(AVERAGE($AQ$98:AQ451))/AH451*12)","v":1.5549295774647889E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355,701769.45254850551,1000,0,0,230,1754.4236313712636,703523.87617987674,0,{"$f":"$B$12+SUM($AJ$98:AJ452,$AL$98:AL452)","v":355000},{"$f":"SUM($AM$98:AM452,$AN$98:AN452,$AP$98:AP452)","v":348523.87617987726},{"$f":"SUM($AM$98:AM452,$AP$98:AP452)","v":81650},{"$f":"(AR452/(AVERAGE($AQ$98:AQ452))/AH452*12)","v":6.6185891979087308E-2},{"$f":"(AS452/(AVERAGE($AQ$98:AQ452))/AH452*12)","v":1.5505617977528093E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,704753.87617987674,1000,0,0,230,1761.8846904496916,706515.76087032643,0,{"$f":"$B$12+SUM($AJ$98:AJ453,$AL$98:AL453)","v":356000},{"$f":"SUM($AM$98:AM453,$AN$98:AN453,$AP$98:AP453)","v":350515.76087032695},{"$f":"SUM($AM$98:AM453,$AP$98:AP453)","v":81880},{"$f":"(AR453/(AVERAGE($AQ$98:AQ453))/AH453*12)","v":6.6191249338179006E-2},{"$f":"(AS453/(AVERAGE($AQ$98:AQ453))/AH453*12)","v":1.546218487394958E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,707745.76087032643,1000,0,0,230,1769.3644021758162,709515.12527250219,0,{"$f":"$B$12+SUM($AJ$98:AJ454,$AL$98:AL454)","v":357000},{"$f":"SUM($AM$98:AM454,$AN$98:AN454,$AP$98:AP454)","v":352515.12527250277},{"$f":"SUM($AM$98:AM454,$AP$98:AP454)","v":82110},{"$f":"(AR454/(AVERAGE($AQ$98:AQ454))/AH454*12)","v":6.6196915688935307E-2},{"$f":"(AS454/(AVERAGE($AQ$98:AQ454))/AH454*12)","v":1.541899441340782E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,710745.12527250219,1000,0,0,230,1776.8628131812554,712521.98808568344,0,{"$f":"$B$12+SUM($AJ$98:AJ455,$AL$98:AL455)","v":358000},{"$f":"SUM($AM$98:AM455,$AN$98:AN455,$AP$98:AP455)","v":354521.98808568402},{"$f":"SUM($AM$98:AM455,$AP$98:AP455)","v":82340},{"$f":"(AR455/(AVERAGE($AQ$98:AQ455))/AH455*12)","v":6.6202889108918445E-2},{"$f":"(AS455/(AVERAGE($AQ$98:AQ455))/AH455*12)","v":1.5376044568245126E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359,713751.98808568344,1000,0,0,230,1784.3799702142085,715536.36805589765,0,{"$f":"$B$12+SUM($AJ$98:AJ456,$AL$98:AL456)","v":359000},{"$f":"SUM($AM$98:AM456,$AN$98:AN456,$AP$98:AP456)","v":356536.36805589823},{"$f":"SUM($AM$98:AM456,$AP$98:AP456)","v":82570},{"$f":"(AR456/(AVERAGE($AQ$98:AQ456))/AH456*12)","v":6.6209167698402654E-2},{"$f":"(AS456/(AVERAGE($AQ$98:AQ456))/AH456*12)","v":1.5333333333333331E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,716766.36805589765,1000,0,0,230,1791.915920139744,718558.2839760374,0,{"$f":"$B$12+SUM($AJ$98:AJ457,$AL$98:AL457)","v":360000},{"$f":"SUM($AM$98:AM457,$AN$98:AN457,$AP$98:AP457)","v":358558.28397603799},{"$f":"SUM($AM$98:AM457,$AP$98:AP457)","v":82800},{"$f":"(AR457/(AVERAGE($AQ$98:AQ457))/AH457*12)","v":6.6215749580062419E-2},{"$f":"(AS457/(AVERAGE($AQ$98:AQ457))/AH457*12)","v":1.5290858725761773E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,719788.2839760374,1000,0,0,230,1799.4707099400932,721587.75468597747,0,{"$f":"$B$12+SUM($AJ$98:AJ458,$AL$98:AL458)","v":361000},{"$f":"SUM($AM$98:AM458,$AN$98:AN458,$AP$98:AP458)","v":360587.75468597806},{"$f":"SUM($AM$98:AM458,$AP$98:AP458)","v":83030},{"$f":"(AR458/(AVERAGE($AQ$98:AQ458))/AH458*12)","v":6.622263289866602E-2},{"$f":"(AS458/(AVERAGE($AQ$98:AQ458))/AH458*12)","v":1.5248618784530387E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362,722817.75468597747,1000,0,0,230,1807.0443867149436,724624.7990726924,0,{"$f":"$B$12+SUM($AJ$98:AJ459,$AL$98:AL459)","v":362000},{"$f":"SUM($AM$98:AM459,$AN$98:AN459,$AP$98:AP459)","v":362624.79907269299},{"$f":"SUM($AM$98:AM459,$AP$98:AP459)","v":83260},{"$f":"(AR459/(AVERAGE($AQ$98:AQ459))/AH459*12)","v":6.6229815820774016E-2},{"$f":"(AS459/(AVERAGE($AQ$98:AQ459))/AH459*12)","v":1.5206611570247934E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363,725854.7990726924,1000,0,0,230,1814.6369976817311,727669.4360703741,0,{"$f":"$B$12+SUM($AJ$98:AJ460,$AL$98:AL460)","v":363000},{"$f":"SUM($AM$98:AM460,$AN$98:AN460,$AP$98:AP460)","v":364669.43607037474},{"$f":"SUM($AM$98:AM460,$AP$98:AP460)","v":83490},{"$f":"(AR460/(AVERAGE($AQ$98:AQ460))/AH460*12)","v":6.6237296534442783E-2},{"$f":"(AS460/(AVERAGE($AQ$98:AQ460))/AH460*12)","v":1.5164835164835166E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364,728899.4360703741,1000,0,0,230,1822.2485901759353,730721.68466054997,0,{"$f":"$B$12+SUM($AJ$98:AJ461,$AL$98:AL461)","v":364000},{"$f":"SUM($AM$98:AM461,$AN$98:AN461,$AP$98:AP461)","v":366721.68466055067},{"$f":"SUM($AM$98:AM461,$AP$98:AP461)","v":83720},{"$f":"(AR461/(AVERAGE($AQ$98:AQ461))/AH461*12)","v":6.6245073248932834E-2},{"$f":"(AS461/(AVERAGE($AQ$98:AQ461))/AH461*12)","v":1.5123287671232877E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365,731951.68466054997,1000,0,0,230,1829.8792116513748,733781.56387220137,0,{"$f":"$B$12+SUM($AJ$98:AJ462,$AL$98:AL462)","v":365000},{"$f":"SUM($AM$98:AM462,$AN$98:AN462,$AP$98:AP462)","v":368781.56387220207},{"$f":"SUM($AM$98:AM462,$AP$98:AP462)","v":83950},{"$f":"(AR462/(AVERAGE($AQ$98:AQ462))/AH462*12)","v":6.6253144194422103E-2},{"$f":"(AS462/(AVERAGE($AQ$98:AQ462))/AH462*12)","v":1.5081967213114753E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,735011.56387220137,1000,0,0,230,1837.5289096805034,736849.09278188192,0,{"$f":"$B$12+SUM($AJ$98:AJ463,$AL$98:AL463)","v":366000},{"$f":"SUM($AM$98:AM463,$AN$98:AN463,$AP$98:AP463)","v":370849.09278188256},{"$f":"SUM($AM$98:AM463,$AP$98:AP463)","v":84180},{"$f":"(AR463/(AVERAGE($AQ$98:AQ463))/AH463*12)","v":6.6261507621723781E-2},{"$f":"(AS463/(AVERAGE($AQ$98:AQ463))/AH463*12)","v":1.5040871934604905E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,738079.09278188192,1000,0,0,230,1845.1977319547048,739924.29051383666,0,{"$f":"$B$12+SUM($AJ$98:AJ464,$AL$98:AL464)","v":367000},{"$f":"SUM($AM$98:AM464,$AN$98:AN464,$AP$98:AP464)","v":372924.29051383724},{"$f":"SUM($AM$98:AM464,$AP$98:AP464)","v":84410},{"$f":"(AR464/(AVERAGE($AQ$98:AQ464))/AH464*12)","v":6.6270161802008759E-2},{"$f":"(AS464/(AVERAGE($AQ$98:AQ464))/AH464*12)","v":1.4999999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368,741154.29051383666,1000,0,0,230,1852.8857262845916,743007.17624012125,0,{"$f":"$B$12+SUM($AJ$98:AJ465,$AL$98:AL465)","v":368000},{"$f":"SUM($AM$98:AM465,$AN$98:AN465,$AP$98:AP465)","v":375007.17624012183},{"$f":"SUM($AM$98:AM465,$AP$98:AP465)","v":84640},{"$f":"(AR465/(AVERAGE($AQ$98:AQ465))/AH465*12)","v":6.627910502653267E-2},{"$f":"(AS465/(AVERAGE($AQ$98:AQ465))/AH465*12)","v":1.4959349593495935E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,744237.17624012125,1000,0,0,230,1860.5929406003031,746097.7691807216,0,{"$f":"$B$12+SUM($AJ$98:AJ466,$AL$98:AL466)","v":369000},{"$f":"SUM($AM$98:AM466,$AN$98:AN466,$AP$98:AP466)","v":377097.76918072213},{"$f":"SUM($AM$98:AM466,$AP$98:AP466)","v":84870},{"$f":"(AR466/(AVERAGE($AQ$98:AQ466))/AH466*12)","v":6.6288335606367321E-2},{"$f":"(AS466/(AVERAGE($AQ$98:AQ466))/AH466*12)","v":1.491891891891892E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370,747327.7691807216,1000,0,0,230,1868.319422951804,749196.08860367339,0,{"$f":"$B$12+SUM($AJ$98:AJ467,$AL$98:AL467)","v":370000},{"$f":"SUM($AM$98:AM467,$AN$98:AN467,$AP$98:AP467)","v":379196.08860367391},{"$f":"SUM($AM$98:AM467,$AP$98:AP467)","v":85100},{"$f":"(AR467/(AVERAGE($AQ$98:AQ467))/AH467*12)","v":6.6297851872136465E-2},{"$f":"(AS467/(AVERAGE($AQ$98:AQ467))/AH467*12)","v":1.4878706199460918E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371,750426.08860367339,1000,0,0,230,1876.0652215091834,752302.15382518258,0,{"$f":"$B$12+SUM($AJ$98:AJ468,$AL$98:AL468)","v":371000},{"$f":"SUM($AM$98:AM468,$AN$98:AN468,$AP$98:AP468)","v":381302.15382518311},{"$f":"SUM($AM$98:AM468,$AP$98:AP468)","v":85330},{"$f":"(AR468/(AVERAGE($AQ$98:AQ468))/AH468*12)","v":6.6307652173755866E-2},{"$f":"(AS468/(AVERAGE($AQ$98:AQ468))/AH468*12)","v":1.4838709677419354E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372,753532.15382518258,1000,0,0,230,1883.8303845629564,755415.98420974554,0,{"$f":"$B$12+SUM($AJ$98:AJ469,$AL$98:AL469)","v":372000},{"$f":"SUM($AM$98:AM469,$AN$98:AN469,$AP$98:AP469)","v":383415.98420974606},{"$f":"SUM($AM$98:AM469,$AP$98:AP469)","v":85560},{"$f":"(AR469/(AVERAGE($AQ$98:AQ469))/AH469*12)","v":6.6317734880177476E-2},{"$f":"(AS469/(AVERAGE($AQ$98:AQ469))/AH469*12)","v":1.4798927613941019E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,373,756645.98420974554,1000,0,0,230,1891.6149605243638,758537.59917026991,0,{"$f":"$B$12+SUM($AJ$98:AJ470,$AL$98:AL470)","v":373000},{"$f":"SUM($AM$98:AM470,$AN$98:AN470,$AP$98:AP470)","v":385537.59917027043},{"$f":"SUM($AM$98:AM470,$AP$98:AP470)","v":85790},{"$f":"(AR470/(AVERAGE($AQ$98:AQ470))/AH470*12)","v":6.6328098379137876E-2},{"$f":"(AS470/(AVERAGE($AQ$98:AQ470))/AH470*12)","v":1.4759358288770051E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374,759767.59917026991,1000,0,0,230,1899.4189979256746,761667.01816819562,0,{"$f":"$B$12+SUM($AJ$98:AJ471,$AL$98:AL471)","v":374000},{"$f":"SUM($AM$98:AM471,$AN$98:AN471,$AP$98:AP471)","v":387667.01816819608},{"$f":"SUM($AM$98:AM471,$AP$98:AP471)","v":86020},{"$f":"(AR471/(AVERAGE($AQ$98:AQ471))/AH471*12)","v":6.6338741076910568E-2},{"$f":"(AS471/(AVERAGE($AQ$98:AQ471))/AH471*12)","v":1.472E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,762897.01816819562,1000,0,0,230,1907.2425454204888,764804.26071361615,0,{"$f":"$B$12+SUM($AJ$98:AJ472,$AL$98:AL472)","v":375000},{"$f":"SUM($AM$98:AM472,$AN$98:AN472,$AP$98:AP472)","v":389804.26071361656},{"$f":"SUM($AM$98:AM472,$AP$98:AP472)","v":86250},{"$f":"(AR472/(AVERAGE($AQ$98:AQ472))/AH472*12)","v":6.6349661398062393E-2},{"$f":"(AS472/(AVERAGE($AQ$98:AQ472))/AH472*12)","v":1.4680851063829787E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376,766034.26071361615,1000,0,0,230,1915.0856517840402,767949.34636540024,0,{"$f":"$B$12+SUM($AJ$98:AJ473,$AL$98:AL473)","v":376000},{"$f":"SUM($AM$98:AM473,$AN$98:AN473,$AP$98:AP473)","v":391949.34636540059},{"$f":"SUM($AM$98:AM473,$AP$98:AP473)","v":86480},{"$f":"(AR473/(AVERAGE($AQ$98:AQ473))/AH473*12)","v":6.6360857785213723E-2},{"$f":"(AS473/(AVERAGE($AQ$98:AQ473))/AH473*12)","v":1.4641909814323607E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377,769179.34636540024,1000,0,0,230,1922.9483659135005,771102.29473131371,0,{"$f":"$B$12+SUM($AJ$98:AJ474,$AL$98:AL474)","v":377000},{"$f":"SUM($AM$98:AM474,$AN$98:AN474,$AP$98:AP474)","v":394102.29473131412},{"$f":"SUM($AM$98:AM474,$AP$98:AP474)","v":86710},{"$f":"(AR474/(AVERAGE($AQ$98:AQ474))/AH474*12)","v":6.6372328698802427E-2},{"$f":"(AS474/(AVERAGE($AQ$98:AQ474))/AH474*12)","v":1.4603174603174604E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378,772332.29473131371,1000,0,0,230,1930.8307368282842,774263.12546814198,0,{"$f":"$B$12+SUM($AJ$98:AJ475,$AL$98:AL475)","v":378000},{"$f":"SUM($AM$98:AM475,$AN$98:AN475,$AP$98:AP475)","v":396263.12546814239},{"$f":"SUM($AM$98:AM475,$AP$98:AP475)","v":86940},{"$f":"(AR475/(AVERAGE($AQ$98:AQ475))/AH475*12)","v":6.6384072616851753E-2},{"$f":"(AS475/(AVERAGE($AQ$98:AQ475))/AH475*12)","v":1.4564643799472296E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379,775493.12546814198,1000,0,0,230,1938.7328136703547,777431.85828181228,0,{"$f":"$B$12+SUM($AJ$98:AJ476,$AL$98:AL476)","v":379000},{"$f":"SUM($AM$98:AM476,$AN$98:AN476,$AP$98:AP476)","v":398431.85828181275},{"$f":"SUM($AM$98:AM476,$AP$98:AP476)","v":87170},{"$f":"(AR476/(AVERAGE($AQ$98:AQ476))/AH476*12)","v":6.6396088034741743E-2},{"$f":"(AS476/(AVERAGE($AQ$98:AQ476))/AH476*12)","v":1.4526315789473686E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,778661.85828181228,1000,0,0,230,1946.6546457045306,780608.51292751683,0,{"$f":"$B$12+SUM($AJ$98:AJ477,$AL$98:AL477)","v":380000},{"$f":"SUM($AM$98:AM477,$AN$98:AN477,$AP$98:AP477)","v":400608.51292751729},{"$f":"SUM($AM$98:AM477,$AP$98:AP477)","v":87400},{"$f":"(AR477/(AVERAGE($AQ$98:AQ477))/AH477*12)","v":6.6408373464984211E-2},{"$f":"(AS477/(AVERAGE($AQ$98:AQ477))/AH477*12)","v":1.4488188976377953E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381,{"$f":"AO477+AJ478+AL478+AM478","v":781838.51292751683},1000,0,0,230,1954.596282318792,{"$f":"AI478+AN478","v":783793.10920983565},0,{"$f":"$B$12+SUM($AJ$98:AJ478,$AL$98:AL478)","v":381000},{"$f":"SUM($AM$98:AM478,$AN$98:AN478,$AP$98:AP478)","v":402793.10920983611},{"$f":"SUM($AM$98:AM478,$AP$98:AP478)","v":87630},{"$f":"(AR478/(AVERAGE($AQ$98:AQ478))/AH478*12)","v":6.6420927437001454E-2},{"$f":"(AS478/(AVERAGE($AQ$98:AQ478))/AH478*12)","v":1.4450261780104712E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382,785023.10920983565,1000,0,0,230,1962.5577730245889,786985.66698286019,0,{"$f":"$B$12+SUM($AJ$98:AJ479,$AL$98:AL479)","v":382000},{"$f":"SUM($AM$98:AM479,$AN$98:AN479,$AP$98:AP479)","v":404985.66698286071},{"$f":"SUM($AM$98:AM479,$AP$98:AP479)","v":87860},{"$f":"(AR479/(AVERAGE($AQ$98:AQ479))/AH479*12)","v":6.6433748496908238E-2},{"$f":"(AS479/(AVERAGE($AQ$98:AQ479))/AH479*12)","v":1.4412532637075719E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383,788215.66698286019,1000,0,0,230,1970.5391674571504,790186.20615031733,0,{"$f":"$B$12+SUM($AJ$98:AJ480,$AL$98:AL480)","v":383000},{"$f":"SUM($AM$98:AM480,$AN$98:AN480,$AP$98:AP480)","v":407186.20615031786},{"$f":"SUM($AM$98:AM480,$AP$98:AP480)","v":88090},{"$f":"(AR480/(AVERAGE($AQ$98:AQ480))/AH480*12)","v":6.64468352072973E-2},{"$f":"(AS480/(AVERAGE($AQ$98:AQ480))/AH480*12)","v":1.4374999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384,791416.20615031733,1000,0,0,230,1978.5405153757931,793394.74666569312,0,{"$f":"$B$12+SUM($AJ$98:AJ481,$AL$98:AL481)","v":384000},{"$f":"SUM($AM$98:AM481,$AN$98:AN481,$AP$98:AP481)","v":409394.74666569364},{"$f":"SUM($AM$98:AM481,$AP$98:AP481)","v":88320},{"$f":"(AR481/(AVERAGE($AQ$98:AQ481))/AH481*12)","v":6.6460186147028186E-2},{"$f":"(AS481/(AVERAGE($AQ$98:AQ481))/AH481*12)","v":1.433766233766234E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,794624.74666569312,{"$f":"IF(($AG$71-$AG$72)>=AH482,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH482,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI482*$AE$52/12","v":1986.5618666642329},796611.30853235733,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ482,$AL$98:AL482)","v":385000},{"$f":"SUM($AM$98:AM482,$AN$98:AN482,$AP$98:AP482)","v":411611.30853235786},{"$f":"SUM($AM$98:AM482,$AP$98:AP482)","v":88550},{"$f":"(AR482/(AVERAGE($AQ$98:AQ482))/AH482*12)","v":6.6473799911019371E-2},{"$f":"(AS482/(AVERAGE($AQ$98:AQ482))/AH482*12)","v":1.4300518134715026E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386,797841.30853235733,1000,0,0,230,1994.6032713308932,799835.91180368827,0,{"$f":"$B$12+SUM($AJ$98:AJ483,$AL$98:AL483)","v":386000},{"$f":"SUM($AM$98:AM483,$AN$98:AN483,$AP$98:AP483)","v":413835.91180368885},{"$f":"SUM($AM$98:AM483,$AP$98:AP483)","v":88780},{"$f":"(AR483/(AVERAGE($AQ$98:AQ483))/AH483*12)","v":6.6487675110043609E-2},{"$f":"(AS483/(AVERAGE($AQ$98:AQ483))/AH483*12)","v":1.426356589147287E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387,801065.91180368827,1000,0,0,230,2002.6647795092206,803068.57658319746,0,{"$f":"$B$12+SUM($AJ$98:AJ484,$AL$98:AL484)","v":387000},{"$f":"SUM($AM$98:AM484,$AN$98:AN484,$AP$98:AP484)","v":416068.5765831981},{"$f":"SUM($AM$98:AM484,$AP$98:AP484)","v":89010},{"$f":"(AR484/(AVERAGE($AQ$98:AQ484))/AH484*12)","v":6.6501810370526354E-2},{"$f":"(AS484/(AVERAGE($AQ$98:AQ484))/AH484*12)","v":1.4226804123711341E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388,804298.57658319746,1000,0,0,230,2010.7464414579936,806309.32302465546,0,{"$f":"$B$12+SUM($AJ$98:AJ485,$AL$98:AL485)","v":388000},{"$f":"SUM($AM$98:AM485,$AN$98:AN485,$AP$98:AP485)","v":418309.3230246561},{"$f":"SUM($AM$98:AM485,$AP$98:AP485)","v":89240},{"$f":"(AR485/(AVERAGE($AQ$98:AQ485))/AH485*12)","v":6.6516204334347559E-2},{"$f":"(AS485/(AVERAGE($AQ$98:AQ485))/AH485*12)","v":1.4190231362467866E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,389,807539.32302465546,1000,0,0,230,2018.8483075616386,809558.17133221705,0,{"$f":"$B$12+SUM($AJ$98:AJ486,$AL$98:AL486)","v":389000},{"$f":"SUM($AM$98:AM486,$AN$98:AN486,$AP$98:AP486)","v":420558.17133221775},{"$f":"SUM($AM$98:AM486,$AP$98:AP486)","v":89470},{"$f":"(AR486/(AVERAGE($AQ$98:AQ486))/AH486*12)","v":6.6530855658646276E-2},{"$f":"(AS486/(AVERAGE($AQ$98:AQ486))/AH486*12)","v":1.4153846153846156E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,810788.17133221705,1000,0,0,230,2026.9704283305425,812815.14176054765,0,{"$f":"$B$12+SUM($AJ$98:AJ487,$AL$98:AL487)","v":390000},{"$f":"SUM($AM$98:AM487,$AN$98:AN487,$AP$98:AP487)","v":422815.14176054829},{"$f":"SUM($AM$98:AM487,$AP$98:AP487)","v":89700},{"$f":"(AR487/(AVERAGE($AQ$98:AQ487))/AH487*12)","v":6.6545763015628284E-2},{"$f":"(AS487/(AVERAGE($AQ$98:AQ487))/AH487*12)","v":1.4117647058823528E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391,814045.14176054765,1000,0,0,230,2035.1128544013691,816080.25461494899,0,{"$f":"$B$12+SUM($AJ$98:AJ488,$AL$98:AL488)","v":391000},{"$f":"SUM($AM$98:AM488,$AN$98:AN488,$AP$98:AP488)","v":425080.25461494963},{"$f":"SUM($AM$98:AM488,$AP$98:AP488)","v":89930},{"$f":"(AR488/(AVERAGE($AQ$98:AQ488))/AH488*12)","v":6.6560925092376905E-2},{"$f":"(AS488/(AVERAGE($AQ$98:AQ488))/AH488*12)","v":1.4081632653061223E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392,817310.25461494899,1000,0,0,230,2043.2756365373725,819353.53025148634,0,{"$f":"$B$12+SUM($AJ$98:AJ489,$AL$98:AL489)","v":392000},{"$f":"SUM($AM$98:AM489,$AN$98:AN489,$AP$98:AP489)","v":427353.53025148698},{"$f":"SUM($AM$98:AM489,$AP$98:AP489)","v":90160},{"$f":"(AR489/(AVERAGE($AQ$98:AQ489))/AH489*12)","v":6.6576340590666305E-2},{"$f":"(AS489/(AVERAGE($AQ$98:AQ489))/AH489*12)","v":1.4045801526717557E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393,820583.53025148634,1000,0,0,230,2051.4588256287157,822634.98907711508,0,{"$f":"$B$12+SUM($AJ$98:AJ490,$AL$98:AL490)","v":393000},{"$f":"SUM($AM$98:AM490,$AN$98:AN490,$AP$98:AP490)","v":429634.98907711561},{"$f":"SUM($AM$98:AM490,$AP$98:AP490)","v":90390},{"$f":"(AR490/(AVERAGE($AQ$98:AQ490))/AH490*12)","v":6.6592008226778104E-2},{"$f":"(AS490/(AVERAGE($AQ$98:AQ490))/AH490*12)","v":1.4010152284263958E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394,823864.98907711508,1000,0,0,230,2059.6624726927876,825924.65154980787,0,{"$f":"$B$12+SUM($AJ$98:AJ491,$AL$98:AL491)","v":394000},{"$f":"SUM($AM$98:AM491,$AN$98:AN491,$AP$98:AP491)","v":431924.65154980839},{"$f":"SUM($AM$98:AM491,$AP$98:AP491)","v":90620},{"$f":"(AR491/(AVERAGE($AQ$98:AQ491))/AH491*12)","v":6.6607926731320447E-2},{"$f":"(AS491/(AVERAGE($AQ$98:AQ491))/AH491*12)","v":1.3974683544303796E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,827154.65154980787,1000,0,0,230,2067.8866288745198,829222.53817868244,0,{"$f":"$B$12+SUM($AJ$98:AJ492,$AL$98:AL492)","v":395000},{"$f":"SUM($AM$98:AM492,$AN$98:AN492,$AP$98:AP492)","v":434222.53817868303},{"$f":"SUM($AM$98:AM492,$AP$98:AP492)","v":90850},{"$f":"(AR492/(AVERAGE($AQ$98:AQ492))/AH492*12)","v":6.6624094849049936E-2},{"$f":"(AS492/(AVERAGE($AQ$98:AQ492))/AH492*12)","v":1.3939393939393939E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,830452.53817868244,1000,0,0,230,2076.1313454467058,832528.66952412913,0,{"$f":"$B$12+SUM($AJ$98:AJ493,$AL$98:AL493)","v":396000},{"$f":"SUM($AM$98:AM493,$AN$98:AN493,$AP$98:AP493)","v":436528.66952412971},{"$f":"SUM($AM$98:AM493,$AP$98:AP493)","v":91080},{"$f":"(AR493/(AVERAGE($AQ$98:AQ493))/AH493*12)","v":6.6640511338696251E-2},{"$f":"(AS493/(AVERAGE($AQ$98:AQ493))/AH493*12)","v":1.390428211586902E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397,833758.66952412913,1000,0,0,230,2084.3966738103227,835843.06619793945,0,{"$f":"$B$12+SUM($AJ$98:AJ494,$AL$98:AL494)","v":397000},{"$f":"SUM($AM$98:AM494,$AN$98:AN494,$AP$98:AP494)","v":438843.06619794003},{"$f":"SUM($AM$98:AM494,$AP$98:AP494)","v":91310},{"$f":"(AR494/(AVERAGE($AQ$98:AQ494))/AH494*12)","v":6.6657174972789404E-2},{"$f":"(AS494/(AVERAGE($AQ$98:AQ494))/AH494*12)","v":1.3869346733668341E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398,837073.06619793945,1000,0,0,230,2092.6826654948486,839165.7488634343,0,{"$f":"$B$12+SUM($AJ$98:AJ495,$AL$98:AL495)","v":398000},{"$f":"SUM($AM$98:AM495,$AN$98:AN495,$AP$98:AP495)","v":441165.74886343488},{"$f":"SUM($AM$98:AM495,$AP$98:AP495)","v":91540},{"$f":"(AR495/(AVERAGE($AQ$98:AQ495))/AH495*12)","v":6.6674084537489686E-2},{"$f":"(AS495/(AVERAGE($AQ$98:AQ495))/AH495*12)","v":1.3834586466165413E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399,840395.7488634343,1000,0,0,230,2100.9893721585854,842496.73823559284,0,{"$f":"$B$12+SUM($AJ$98:AJ496,$AL$98:AL496)","v":399000},{"$f":"SUM($AM$98:AM496,$AN$98:AN496,$AP$98:AP496)","v":443496.73823559348},{"$f":"SUM($AM$98:AM496,$AP$98:AP496)","v":91770},{"$f":"(AR496/(AVERAGE($AQ$98:AQ496))/AH496*12)","v":6.6691238832420077E-2},{"$f":"(AS496/(AVERAGE($AQ$98:AQ496))/AH496*12)","v":1.38E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,843726.73823559284,1000,0,0,230,2109.3168455889822,845836.05508118181,0,{"$f":"$B$12+SUM($AJ$98:AJ497,$AL$98:AL497)","v":400000},{"$f":"SUM($AM$98:AM497,$AN$98:AN497,$AP$98:AP497)","v":445836.05508118233},{"$f":"SUM($AM$98:AM497,$AP$98:AP497)","v":92000},{"$f":"(AR497/(AVERAGE($AQ$98:AQ497))/AH497*12)","v":6.6708636670501101E-2},{"$f":"(AS497/(AVERAGE($AQ$98:AQ497))/AH497*12)","v":1.3765586034912718E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,847066.05508118181,1000,0,0,230,2117.6651377029543,849183.72021888476,0,{"$f":"$B$12+SUM($AJ$98:AJ498,$AL$98:AL498)","v":401000},{"$f":"SUM($AM$98:AM498,$AN$98:AN498,$AP$98:AP498)","v":448183.72021888528},{"$f":"SUM($AM$98:AM498,$AP$98:AP498)","v":92230},{"$f":"(AR498/(AVERAGE($AQ$98:AQ498))/AH498*12)","v":6.6726276877788399E-2},{"$f":"(AS498/(AVERAGE($AQ$98:AQ498))/AH498*12)","v":1.373134328358209E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,850413.72021888476,1000,0,0,230,2126.0343005472118,852539.75451943197,0,{"$f":"$B$12+SUM($AJ$98:AJ499,$AL$98:AL499)","v":402000},{"$f":"SUM($AM$98:AM499,$AN$98:AN499,$AP$98:AP499)","v":450539.75451943249},{"$f":"SUM($AM$98:AM499,$AP$98:AP499)","v":92460},{"$f":"(AR499/(AVERAGE($AQ$98:AQ499))/AH499*12)","v":6.6744158293312483E-2},{"$f":"(AS499/(AVERAGE($AQ$98:AQ499))/AH499*12)","v":1.369727047146402E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403,853769.75451943197,1000,0,0,230,2134.42438629858,855904.1789057306,0,{"$f":"$B$12+SUM($AJ$98:AJ500,$AL$98:AL500)","v":403000},{"$f":"SUM($AM$98:AM500,$AN$98:AN500,$AP$98:AP500)","v":452904.17890573118},{"$f":"SUM($AM$98:AM500,$AP$98:AP500)","v":92690},{"$f":"(AR500/(AVERAGE($AQ$98:AQ500))/AH500*12)","v":6.6762279768920893E-2},{"$f":"(AS500/(AVERAGE($AQ$98:AQ500))/AH500*12)","v":1.3663366336633665E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404,857134.1789057306,1000,0,0,230,2142.8354472643264,859277.01435299497,0,{"$f":"$B$12+SUM($AJ$98:AJ501,$AL$98:AL501)","v":404000},{"$f":"SUM($AM$98:AM501,$AN$98:AN501,$AP$98:AP501)","v":455277.01435299549},{"$f":"SUM($AM$98:AM501,$AP$98:AP501)","v":92920},{"$f":"(AR501/(AVERAGE($AQ$98:AQ501))/AH501*12)","v":6.6780640169122912E-2},{"$f":"(AS501/(AVERAGE($AQ$98:AQ501))/AH501*12)","v":1.362962962962963E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405,860507.01435299497,1000,0,0,230,2151.2675358824872,862658.28188887751,0,{"$f":"$B$12+SUM($AJ$98:AJ502,$AL$98:AL502)","v":405000},{"$f":"SUM($AM$98:AM502,$AN$98:AN502,$AP$98:AP502)","v":457658.28188887797},{"$f":"SUM($AM$98:AM502,$AP$98:AP502)","v":93150},{"$f":"(AR502/(AVERAGE($AQ$98:AQ502))/AH502*12)","v":6.6799238370936403E-2},{"$f":"(AS502/(AVERAGE($AQ$98:AQ502))/AH502*12)","v":1.3596059113300493E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406,863888.28188887751,1000,0,0,230,2159.7207047221937,866048.00259359973,0,{"$f":"$B$12+SUM($AJ$98:AJ503,$AL$98:AL503)","v":406000},{"$f":"SUM($AM$98:AM503,$AN$98:AN503,$AP$98:AP503)","v":460048.00259360019},{"$f":"SUM($AM$98:AM503,$AP$98:AP503)","v":93380},{"$f":"(AR503/(AVERAGE($AQ$98:AQ503))/AH503*12)","v":6.6818073263736844E-2},{"$f":"(AS503/(AVERAGE($AQ$98:AQ503))/AH503*12)","v":1.3562653562653562E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407,867278.00259359973,1000,0,0,230,2168.1950064839994,869446.19760008377,0,{"$f":"$B$12+SUM($AJ$98:AJ504,$AL$98:AL504)","v":407000},{"$f":"SUM($AM$98:AM504,$AN$98:AN504,$AP$98:AP504)","v":462446.19760008418},{"$f":"SUM($AM$98:AM504,$AP$98:AP504)","v":93610},{"$f":"(AR504/(AVERAGE($AQ$98:AQ504))/AH504*12)","v":6.683714374910886E-2},{"$f":"(AS504/(AVERAGE($AQ$98:AQ504))/AH504*12)","v":1.3529411764705884E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408,870676.19760008377,1000,0,0,230,2176.6904940002091,872852.88809408399,0,{"$f":"$B$12+SUM($AJ$98:AJ505,$AL$98:AL505)","v":408000},{"$f":"SUM($AM$98:AM505,$AN$98:AN505,$AP$98:AP505)","v":464852.8880940844},{"$f":"SUM($AM$98:AM505,$AP$98:AP505)","v":93840},{"$f":"(AR505/(AVERAGE($AQ$98:AQ505))/AH505*12)","v":6.6856448740699598E-2},{"$f":"(AS505/(AVERAGE($AQ$98:AQ505))/AH505*12)","v":1.3496332518337407E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409,874082.88809408399,1000,0,0,230,2185.2072202352097,876268.09531431925,0,{"$f":"$B$12+SUM($AJ$98:AJ506,$AL$98:AL506)","v":409000},{"$f":"SUM($AM$98:AM506,$AN$98:AN506,$AP$98:AP506)","v":467268.09531431959},{"$f":"SUM($AM$98:AM506,$AP$98:AP506)","v":94070},{"$f":"(AR506/(AVERAGE($AQ$98:AQ506))/AH506*12)","v":6.6875987164074599E-2},{"$f":"(AS506/(AVERAGE($AQ$98:AQ506))/AH506*12)","v":1.3463414634146343E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,877498.09531431925,1000,0,0,230,2193.7452382857978,879691.84055260499,0,{"$f":"$B$12+SUM($AJ$98:AJ507,$AL$98:AL507)","v":410000},{"$f":"SUM($AM$98:AM507,$AN$98:AN507,$AP$98:AP507)","v":469691.8405526054},{"$f":"SUM($AM$98:AM507,$AP$98:AP507)","v":94300},{"$f":"(AR507/(AVERAGE($AQ$98:AQ507))/AH507*12)","v":6.6895757956575458E-2},{"$f":"(AS507/(AVERAGE($AQ$98:AQ507))/AH507*12)","v":1.3430656934306569E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411,880921.84055260499,1000,0,0,230,2202.3046013815124,883124.14515398652,0,{"$f":"$B$12+SUM($AJ$98:AJ508,$AL$98:AL508)","v":411000},{"$f":"SUM($AM$98:AM508,$AN$98:AN508,$AP$98:AP508)","v":472124.14515398693},{"$f":"SUM($AM$98:AM508,$AP$98:AP508)","v":94530},{"$f":"(AR508/(AVERAGE($AQ$98:AQ508))/AH508*12)","v":6.691576006717978E-2},{"$f":"(AS508/(AVERAGE($AQ$98:AQ508))/AH508*12)","v":1.3398058252427184E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412,884354.14515398652,1000,0,0,230,2210.8853628849661,886565.03051687148,0,{"$f":"$B$12+SUM($AJ$98:AJ509,$AL$98:AL509)","v":412000},{"$f":"SUM($AM$98:AM509,$AN$98:AN509,$AP$98:AP509)","v":474565.03051687189},{"$f":"SUM($AM$98:AM509,$AP$98:AP509)","v":94760},{"$f":"(AR509/(AVERAGE($AQ$98:AQ509))/AH509*12)","v":6.6935992456363141E-2},{"$f":"(AS509/(AVERAGE($AQ$98:AQ509))/AH509*12)","v":1.3365617433414044E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,413,887795.03051687148,1000,0,0,230,2219.4875762921788,890014.51809316361,0,{"$f":"$B$12+SUM($AJ$98:AJ510,$AL$98:AL510)","v":413000},{"$f":"SUM($AM$98:AM510,$AN$98:AN510,$AP$98:AP510)","v":477014.51809316408},{"$f":"SUM($AM$98:AM510,$AP$98:AP510)","v":94990},{"$f":"(AR510/(AVERAGE($AQ$98:AQ510))/AH510*12)","v":6.6956454095962945E-2},{"$f":"(AS510/(AVERAGE($AQ$98:AQ510))/AH510*12)","v":1.3333333333333332E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414,891244.51809316361,1000,0,0,230,2228.111295232909,893472.62938839651,0,{"$f":"$B$12+SUM($AJ$98:AJ511,$AL$98:AL511)","v":414000},{"$f":"SUM($AM$98:AM511,$AN$98:AN511,$AP$98:AP511)","v":479472.62938839698},{"$f":"SUM($AM$98:AM511,$AP$98:AP511)","v":95220},{"$f":"(AR511/(AVERAGE($AQ$98:AQ511))/AH511*12)","v":6.6977143969044445E-2},{"$f":"(AS511/(AVERAGE($AQ$98:AQ511))/AH511*12)","v":1.3301204819277108E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,894702.62938839651,1000,0,0,230,2236.756573470991,896939.38596186752,0,{"$f":"$B$12+SUM($AJ$98:AJ512,$AL$98:AL512)","v":415000},{"$f":"SUM($AM$98:AM512,$AN$98:AN512,$AP$98:AP512)","v":481939.38596186799},{"$f":"SUM($AM$98:AM512,$AP$98:AP512)","v":95450},{"$f":"(AR512/(AVERAGE($AQ$98:AQ512))/AH512*12)","v":6.699806106976848E-2},{"$f":"(AS512/(AVERAGE($AQ$98:AQ512))/AH512*12)","v":1.3269230769230769E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416,898169.38596186752,1000,0,0,230,2245.4234649046689,900414.80942677218,0,{"$f":"$B$12+SUM($AJ$98:AJ513,$AL$98:AL513)","v":416000},{"$f":"SUM($AM$98:AM513,$AN$98:AN513,$AP$98:AP513)","v":484414.80942677264},{"$f":"SUM($AM$98:AM513,$AP$98:AP513)","v":95680},{"$f":"(AR513/(AVERAGE($AQ$98:AQ513))/AH513*12)","v":6.7019204403261298E-2},{"$f":"(AS513/(AVERAGE($AQ$98:AQ513))/AH513*12)","v":1.3237410071942447E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417,901644.80942677218,1000,0,0,230,2254.1120235669305,903898.92145033914,0,{"$f":"$B$12+SUM($AJ$98:AJ514,$AL$98:AL514)","v":417000},{"$f":"SUM($AM$98:AM514,$AN$98:AN514,$AP$98:AP514)","v":486898.92145033955},{"$f":"SUM($AM$98:AM514,$AP$98:AP514)","v":95910},{"$f":"(AR514/(AVERAGE($AQ$98:AQ514))/AH514*12)","v":6.7040572985486158E-2},{"$f":"(AS514/(AVERAGE($AQ$98:AQ514))/AH514*12)","v":1.3205741626794257E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418,905128.92145033914,1000,0,0,230,2262.8223036258478,907391.74375396501,0,{"$f":"$B$12+SUM($AJ$98:AJ515,$AL$98:AL515)","v":418000},{"$f":"SUM($AM$98:AM515,$AN$98:AN515,$AP$98:AP515)","v":489391.74375396542},{"$f":"SUM($AM$98:AM515,$AP$98:AP515)","v":96140},{"$f":"(AR515/(AVERAGE($AQ$98:AQ515))/AH515*12)","v":6.7062165843116833E-2},{"$f":"(AS515/(AVERAGE($AQ$98:AQ515))/AH515*12)","v":1.3174224343675416E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,908621.74375396501,1000,0,0,230,2271.5543593849125,910893.29811334994,0,{"$f":"$B$12+SUM($AJ$98:AJ516,$AL$98:AL516)","v":419000},{"$f":"SUM($AM$98:AM516,$AN$98:AN516,$AP$98:AP516)","v":491893.29811335035},{"$f":"SUM($AM$98:AM516,$AP$98:AP516)","v":96370},{"$f":"(AR516/(AVERAGE($AQ$98:AQ516))/AH516*12)","v":6.7083982013412938E-2},{"$f":"(AS516/(AVERAGE($AQ$98:AQ516))/AH516*12)","v":1.3142857142857144E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,912123.29811334994,1000,0,0,230,2280.3082452833746,914403.60635863326,0,{"$f":"$B$12+SUM($AJ$98:AJ517,$AL$98:AL517)","v":420000},{"$f":"SUM($AM$98:AM517,$AN$98:AN517,$AP$98:AP517)","v":494403.60635863373},{"$f":"SUM($AM$98:AM517,$AP$98:AP517)","v":96600},{"$f":"(AR517/(AVERAGE($AQ$98:AQ517))/AH517*12)","v":6.7106020544096881E-2},{"$f":"(AS517/(AVERAGE($AQ$98:AQ517))/AH517*12)","v":1.3111638954869359E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421,915633.60635863326,1000,0,0,230,2289.084015896583,917922.6903745298,0,{"$f":"$B$12+SUM($AJ$98:AJ518,$AL$98:AL518)","v":421000},{"$f":"SUM($AM$98:AM518,$AN$98:AN518,$AP$98:AP518)","v":496922.69037453033},{"$f":"SUM($AM$98:AM518,$AP$98:AP518)","v":96830},{"$f":"(AR518/(AVERAGE($AQ$98:AQ518))/AH518*12)","v":6.71282804932328E-2},{"$f":"(AS518/(AVERAGE($AQ$98:AQ518))/AH518*12)","v":1.3080568720379148E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422,919152.6903745298,1000,0,0,230,2297.8817259363245,921450.57210046612,0,{"$f":"$B$12+SUM($AJ$98:AJ519,$AL$98:AL519)","v":422000},{"$f":"SUM($AM$98:AM519,$AN$98:AN519,$AP$98:AP519)","v":499450.57210046664},{"$f":"SUM($AM$98:AM519,$AP$98:AP519)","v":97060},{"$f":"(AR519/(AVERAGE($AQ$98:AQ519))/AH519*12)","v":6.7150760929107142E-2},{"$f":"(AS519/(AVERAGE($AQ$98:AQ519))/AH519*12)","v":1.3049645390070922E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423,922680.57210046612,1000,0,0,230,2306.7014302511652,924987.27353071724,0,{"$f":"$B$12+SUM($AJ$98:AJ520,$AL$98:AL520)","v":423000},{"$f":"SUM($AM$98:AM520,$AN$98:AN520,$AP$98:AP520)","v":501987.27353071782},{"$f":"SUM($AM$98:AM520,$AP$98:AP520)","v":97290},{"$f":"(AR520/(AVERAGE($AQ$98:AQ520))/AH520*12)","v":6.7173460930110784E-2},{"$f":"(AS520/(AVERAGE($AQ$98:AQ520))/AH520*12)","v":1.3018867924528301E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424,926217.27353071724,1000,0,0,230,2315.5431838267928,928532.81671454408,0,{"$f":"$B$12+SUM($AJ$98:AJ521,$AL$98:AL521)","v":424000},{"$f":"SUM($AM$98:AM521,$AN$98:AN521,$AP$98:AP521)","v":504532.81671454461},{"$f":"SUM($AM$98:AM521,$AP$98:AP521)","v":97520},{"$f":"(AR521/(AVERAGE($AQ$98:AQ521))/AH521*12)","v":6.7196379584623045E-2},{"$f":"(AS521/(AVERAGE($AQ$98:AQ521))/AH521*12)","v":1.2988235294117648E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,929762.81671454408,1000,0,0,230,2324.40704178636,932087.22375633044,0,{"$f":"$B$12+SUM($AJ$98:AJ522,$AL$98:AL522)","v":425000},{"$f":"SUM($AM$98:AM522,$AN$98:AN522,$AP$98:AP522)","v":507087.22375633096},{"$f":"SUM($AM$98:AM522,$AP$98:AP522)","v":97750},{"$f":"(AR522/(AVERAGE($AQ$98:AQ522))/AH522*12)","v":6.7219515990897233E-2},{"$f":"(AS522/(AVERAGE($AQ$98:AQ522))/AH522*12)","v":1.2957746478873241E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426,933317.22375633044,1000,0,0,230,2333.2930593908259,935650.51681572129,0,{"$f":"$B$12+SUM($AJ$98:AJ523,$AL$98:AL523)","v":426000},{"$f":"SUM($AM$98:AM523,$AN$98:AN523,$AP$98:AP523)","v":509650.51681572181},{"$f":"SUM($AM$98:AM523,$AP$98:AP523)","v":97980},{"$f":"(AR523/(AVERAGE($AQ$98:AQ523))/AH523*12)","v":6.7242869256947835E-2},{"$f":"(AS523/(AVERAGE($AQ$98:AQ523))/AH523*12)","v":1.2927400468384075E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,427,936880.51681572129,1000,0,0,230,2342.2012920393031,939222.71810776065,0,{"$f":"$B$12+SUM($AJ$98:AJ524,$AL$98:AL524)","v":427000},{"$f":"SUM($AM$98:AM524,$AN$98:AN524,$AP$98:AP524)","v":512222.71810776112},{"$f":"SUM($AM$98:AM524,$AP$98:AP524)","v":98210},{"$f":"(AR524/(AVERAGE($AQ$98:AQ524))/AH524*12)","v":6.7266438500439188E-2},{"$f":"(AS524/(AVERAGE($AQ$98:AQ524))/AH524*12)","v":1.2897196261682245E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,428,940452.71810776065,1000,0,0,230,2351.1317952694017,942803.84990303009,0,{"$f":"$B$12+SUM($AJ$98:AJ525,$AL$98:AL525)","v":428000},{"$f":"SUM($AM$98:AM525,$AN$98:AN525,$AP$98:AP525)","v":514803.8499030305},{"$f":"SUM($AM$98:AM525,$AP$98:AP525)","v":98440},{"$f":"(AR525/(AVERAGE($AQ$98:AQ525))/AH525*12)","v":6.729022284857597E-2},{"$f":"(AS525/(AVERAGE($AQ$98:AQ525))/AH525*12)","v":1.2867132867132867E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,944033.84990303009,1000,0,0,230,2360.0846247575751,946393.93452778761,0,{"$f":"$B$12+SUM($AJ$98:AJ526,$AL$98:AL526)","v":429000},{"$f":"SUM($AM$98:AM526,$AN$98:AN526,$AP$98:AP526)","v":517393.93452778808},{"$f":"SUM($AM$98:AM526,$AP$98:AP526)","v":98670},{"$f":"(AR526/(AVERAGE($AQ$98:AQ526))/AH526*12)","v":6.731422143799487E-2},{"$f":"(AS526/(AVERAGE($AQ$98:AQ526))/AH526*12)","v":1.283720930232558E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,947623.93452778761,1000,0,0,230,2369.059836319469,949992.99436410703,0,{"$f":"$B$12+SUM($AJ$98:AJ527,$AL$98:AL527)","v":430000},{"$f":"SUM($AM$98:AM527,$AN$98:AN527,$AP$98:AP527)","v":519992.99436410755},{"$f":"SUM($AM$98:AM527,$AP$98:AP527)","v":98900},{"$f":"(AR527/(AVERAGE($AQ$98:AQ527))/AH527*12)","v":6.7338433414658075E-2},{"$f":"(AS527/(AVERAGE($AQ$98:AQ527))/AH527*12)","v":1.2807424593967517E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431,951222.99436410703,1000,0,0,230,2378.0574859102676,953601.05185001728,0,{"$f":"$B$12+SUM($AJ$98:AJ528,$AL$98:AL528)","v":431000},{"$f":"SUM($AM$98:AM528,$AN$98:AN528,$AP$98:AP528)","v":522601.0518500178},{"$f":"SUM($AM$98:AM528,$AP$98:AP528)","v":99130},{"$f":"(AR528/(AVERAGE($AQ$98:AQ528))/AH528*12)","v":6.7362857933748105E-2},{"$f":"(AS528/(AVERAGE($AQ$98:AQ528))/AH528*12)","v":1.2777777777777779E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432,954831.05185001728,1000,0,0,230,2387.0776296250428,957218.12947964238,0,{"$f":"$B$12+SUM($AJ$98:AJ529,$AL$98:AL529)","v":432000},{"$f":"SUM($AM$98:AM529,$AN$98:AN529,$AP$98:AP529)","v":525218.12947964284},{"$f":"SUM($AM$98:AM529,$AP$98:AP529)","v":99360},{"$f":"(AR529/(AVERAGE($AQ$98:AQ529))/AH529*12)","v":6.7387494159564132E-2},{"$f":"(AS529/(AVERAGE($AQ$98:AQ529))/AH529*12)","v":1.2748267898383372E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,958448.12947964238,1000,0,0,230,2396.1203236991059,960844.24980334146,0,{"$f":"$B$12+SUM($AJ$98:AJ530,$AL$98:AL530)","v":433000},{"$f":"SUM($AM$98:AM530,$AN$98:AN530,$AP$98:AP530)","v":527844.24980334193},{"$f":"SUM($AM$98:AM530,$AP$98:AP530)","v":99590},{"$f":"(AR530/(AVERAGE($AQ$98:AQ530))/AH530*12)","v":6.7412341265419728E-2},{"$f":"(AS530/(AVERAGE($AQ$98:AQ530))/AH530*12)","v":1.2718894009216591E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434,962074.24980334146,1000,0,0,230,2405.1856245083536,964479.43542784976,0,{"$f":"$B$12+SUM($AJ$98:AJ531,$AL$98:AL531)","v":434000},{"$f":"SUM($AM$98:AM531,$AN$98:AN531,$AP$98:AP531)","v":530479.43542785023},{"$f":"SUM($AM$98:AM531,$AP$98:AP531)","v":99820},{"$f":"(AR531/(AVERAGE($AQ$98:AQ531))/AH531*12)","v":6.7437398433542059E-2},{"$f":"(AS531/(AVERAGE($AQ$98:AQ531))/AH531*12)","v":1.2689655172413793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,965709.43542784976,1000,0,0,230,2414.2735885696243,968123.70901641937,0,{"$f":"$B$12+SUM($AJ$98:AJ532,$AL$98:AL532)","v":435000},{"$f":"SUM($AM$98:AM532,$AN$98:AN532,$AP$98:AP532)","v":533123.70901641983},{"$f":"SUM($AM$98:AM532,$AP$98:AP532)","v":100050},{"$f":"(AR532/(AVERAGE($AQ$98:AQ532))/AH532*12)","v":6.7462664854972459E-2},{"$f":"(AS532/(AVERAGE($AQ$98:AQ532))/AH532*12)","v":1.2660550458715598E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,969353.70901641937,1000,0,0,230,2423.3842725410482,971777.0932889604,0,{"$f":"$B$12+SUM($AJ$98:AJ533,$AL$98:AL533)","v":436000},{"$f":"SUM($AM$98:AM533,$AN$98:AN533,$AP$98:AP533)","v":535777.09328896087},{"$f":"SUM($AM$98:AM533,$AP$98:AP533)","v":100280},{"$f":"(AR533/(AVERAGE($AQ$98:AQ533))/AH533*12)","v":6.7488139729468336E-2},{"$f":"(AS533/(AVERAGE($AQ$98:AQ533))/AH533*12)","v":1.2631578947368421E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437,973007.0932889604,1000,0,0,230,2432.5177332224007,975439.61102218286,0,{"$f":"$B$12+SUM($AJ$98:AJ534,$AL$98:AL534)","v":437000},{"$f":"SUM($AM$98:AM534,$AN$98:AN534,$AP$98:AP534)","v":538439.61102218332},{"$f":"SUM($AM$98:AM534,$AP$98:AP534)","v":100510},{"$f":"(AR534/(AVERAGE($AQ$98:AQ534))/AH534*12)","v":6.7513822265406517E-2},{"$f":"(AS534/(AVERAGE($AQ$98:AQ534))/AH534*12)","v":1.26027397260274E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,438,976669.61102218286,1000,0,0,230,2441.6740275554571,979111.28504973836,0,{"$f":"$B$12+SUM($AJ$98:AJ535,$AL$98:AL535)","v":438000},{"$f":"SUM($AM$98:AM535,$AN$98:AN535,$AP$98:AP535)","v":541111.28504973883},{"$f":"SUM($AM$98:AM535,$AP$98:AP535)","v":100740},{"$f":"(AR535/(AVERAGE($AQ$98:AQ535))/AH535*12)","v":6.7539711679687808E-2},{"$f":"(AS535/(AVERAGE($AQ$98:AQ535))/AH535*12)","v":1.2574031890660592E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,980341.28504973836,1000,0,0,230,2450.8532126243458,982792.13826236269,0,{"$f":"$B$12+SUM($AJ$98:AJ536,$AL$98:AL536)","v":439000},{"$f":"SUM($AM$98:AM536,$AN$98:AN536,$AP$98:AP536)","v":543792.13826236327},{"$f":"SUM($AM$98:AM536,$AP$98:AP536)","v":100970},{"$f":"(AR536/(AVERAGE($AQ$98:AQ536))/AH536*12)","v":6.7565807197642991E-2},{"$f":"(AS536/(AVERAGE($AQ$98:AQ536))/AH536*12)","v":1.2545454545454544E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,984022.13826236269,1000,0,0,230,2460.0553456559069,986482.19360801857,0,{"$f":"$B$12+SUM($AJ$98:AJ537,$AL$98:AL537)","v":440000},{"$f":"SUM($AM$98:AM537,$AN$98:AN537,$AP$98:AP537)","v":546482.19360801915},{"$f":"SUM($AM$98:AM537,$AP$98:AP537)","v":101200},{"$f":"(AR537/(AVERAGE($AQ$98:AQ537))/AH537*12)","v":6.75921080529399E-2},{"$f":"(AS537/(AVERAGE($AQ$98:AQ537))/AH537*12)","v":1.2517006802721088E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441,987712.19360801857,1000,0,0,230,2469.2804840200465,990181.47409203858,0,{"$f":"$B$12+SUM($AJ$98:AJ538,$AL$98:AL538)","v":441000},{"$f":"SUM($AM$98:AM538,$AN$98:AN538,$AP$98:AP538)","v":549181.47409203916},{"$f":"SUM($AM$98:AM538,$AP$98:AP538)","v":101430},{"$f":"(AR538/(AVERAGE($AQ$98:AQ538))/AH538*12)","v":6.7618613487492124E-2},{"$f":"(AS538/(AVERAGE($AQ$98:AQ538))/AH538*12)","v":1.248868778280543E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442,991411.47409203858,1000,0,0,230,2478.5286852300965,993890.00277726864,0,{"$f":"$B$12+SUM($AJ$98:AJ539,$AL$98:AL539)","v":442000},{"$f":"SUM($AM$98:AM539,$AN$98:AN539,$AP$98:AP539)","v":551890.00277726923},{"$f":"SUM($AM$98:AM539,$AP$98:AP539)","v":101660},{"$f":"(AR539/(AVERAGE($AQ$98:AQ539))/AH539*12)","v":6.7645322751368503E-2},{"$f":"(AS539/(AVERAGE($AQ$98:AQ539))/AH539*12)","v":1.2460496613995484E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443,995120.00277726864,1000,0,0,230,2487.8000069431714,997607.80278421182,0,{"$f":"$B$12+SUM($AJ$98:AJ540,$AL$98:AL540)","v":443000},{"$f":"SUM($AM$98:AM540,$AN$98:AN540,$AP$98:AP540)","v":554607.8027842124},{"$f":"SUM($AM$98:AM540,$AP$98:AP540)","v":101890},{"$f":"(AR540/(AVERAGE($AQ$98:AQ540))/AH540*12)","v":6.7672235102704204E-2},{"$f":"(AS540/(AVERAGE($AQ$98:AQ540))/AH540*12)","v":1.2432432432432434E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444,998837.80278421182,1000,0,0,230,2497.0945069605295,1001334.8972911723,0,{"$f":"$B$12+SUM($AJ$98:AJ541,$AL$98:AL541)","v":444000},{"$f":"SUM($AM$98:AM541,$AN$98:AN541,$AP$98:AP541)","v":557334.89729117288},{"$f":"SUM($AM$98:AM541,$AP$98:AP541)","v":102120},{"$f":"(AR541/(AVERAGE($AQ$98:AQ541))/AH541*12)","v":6.7699349807612871E-2},{"$f":"(AS541/(AVERAGE($AQ$98:AQ541))/AH541*12)","v":1.2404494382022471E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,{"$f":"AO541+AJ542+AL542+AM542","v":1002564.8972911723},1000,0,0,230,2506.4122432279305,{"$f":"AI542+AN542","v":1005071.3095344002},0,{"$f":"$B$12+SUM($AJ$98:AJ542,$AL$98:AL542)","v":445000},{"$f":"SUM($AM$98:AM542,$AN$98:AN542,$AP$98:AP542)","v":560071.30953440082},{"$f":"SUM($AM$98:AM542,$AP$98:AP542)","v":102350},{"$f":"(AR542/(AVERAGE($AQ$98:AQ542))/AH542*12)","v":6.7726666140099867E-2},{"$f":"(AS542/(AVERAGE($AQ$98:AQ542))/AH542*12)","v":1.2376681614349775E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446,1006301.3095344002,1000,0,0,230,2515.7532738360005,1008817.0628082362,0,{"$f":"$B$12+SUM($AJ$98:AJ543,$AL$98:AL543)","v":446000},{"$f":"SUM($AM$98:AM543,$AN$98:AN543,$AP$98:AP543)","v":562817.06280823681},{"$f":"SUM($AM$98:AM543,$AP$98:AP543)","v":102580},{"$f":"(AR543/(AVERAGE($AQ$98:AQ543))/AH543*12)","v":6.7754183381976918E-2},{"$f":"(AS543/(AVERAGE($AQ$98:AQ543))/AH543*12)","v":1.2348993288590605E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447,1010047.0628082362,1000,0,0,230,2525.1176570205903,1012572.1804652568,0,{"$f":"$B$12+SUM($AJ$98:AJ544,$AL$98:AL544)","v":447000},{"$f":"SUM($AM$98:AM544,$AN$98:AN544,$AP$98:AP544)","v":565572.18046525738},{"$f":"SUM($AM$98:AM544,$AP$98:AP544)","v":102810},{"$f":"(AR544/(AVERAGE($AQ$98:AQ544))/AH544*12)","v":6.7781900822777727E-2},{"$f":"(AS544/(AVERAGE($AQ$98:AQ544))/AH544*12)","v":1.232142857142857E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448,1013802.1804652568,1000,0,0,230,2534.505451163142,1016336.68591642,0,{"$f":"$B$12+SUM($AJ$98:AJ545,$AL$98:AL545)","v":448000},{"$f":"SUM($AM$98:AM545,$AN$98:AN545,$AP$98:AP545)","v":568336.68591642054},{"$f":"SUM($AM$98:AM545,$AP$98:AP545)","v":103040},{"$f":"(AR545/(AVERAGE($AQ$98:AQ545))/AH545*12)","v":6.7809817759674734E-2},{"$f":"(AS545/(AVERAGE($AQ$98:AQ545))/AH545*12)","v":1.2293986636971045E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449,1017566.68591642,{"$f":"IF(($AG$71-$AG$72)>=AH546,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH546,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI546*$AE$52/12","v":2543.9167147910498},1020110.602631211,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ546,$AL$98:AL546)","v":449000},{"$f":"SUM($AM$98:AM546,$AN$98:AN546,$AP$98:AP546)","v":571110.60263121151},{"$f":"SUM($AM$98:AM546,$AP$98:AP546)","v":103270},{"$f":"(AR546/(AVERAGE($AQ$98:AQ546))/AH546*12)","v":6.7837933497397057E-2},{"$f":"(AS546/(AVERAGE($AQ$98:AQ546))/AH546*12)","v":1.2266666666666665E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,1021340.602631211,1000,0,0,230,2553.3515065780275,1023893.9541377891,0,{"$f":"$B$12+SUM($AJ$98:AJ547,$AL$98:AL547)","v":450000},{"$f":"SUM($AM$98:AM547,$AN$98:AN547,$AP$98:AP547)","v":573893.95413778955},{"$f":"SUM($AM$98:AM547,$AP$98:AP547)","v":103500},{"$f":"(AR547/(AVERAGE($AQ$98:AQ547))/AH547*12)","v":6.7866247348149528E-2},{"$f":"(AS547/(AVERAGE($AQ$98:AQ547))/AH547*12)","v":1.2239467849223947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451,1025123.9541377891,1000,0,0,230,2562.8098853444726,1027686.7640231336,0,{"$f":"$B$12+SUM($AJ$98:AJ548,$AL$98:AL548)","v":451000},{"$f":"SUM($AM$98:AM548,$AN$98:AN548,$AP$98:AP548)","v":576686.76402313402},{"$f":"SUM($AM$98:AM548,$AP$98:AP548)","v":103730},{"$f":"(AR548/(AVERAGE($AQ$98:AQ548))/AH548*12)","v":6.7894758631532756E-2},{"$f":"(AS548/(AVERAGE($AQ$98:AQ548))/AH548*12)","v":1.2212389380530972E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452,1028916.7640231336,1000,0,0,230,2572.2919100578338,1031489.0559331914,0,{"$f":"$B$12+SUM($AJ$98:AJ549,$AL$98:AL549)","v":452000},{"$f":"SUM($AM$98:AM549,$AN$98:AN549,$AP$98:AP549)","v":579489.05593319191},{"$f":"SUM($AM$98:AM549,$AP$98:AP549)","v":103960},{"$f":"(AR549/(AVERAGE($AQ$98:AQ549))/AH549*12)","v":6.7923466674464264E-2},{"$f":"(AS549/(AVERAGE($AQ$98:AQ549))/AH549*12)","v":1.2185430463576159E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,1032719.0559331914,1000,0,0,230,2581.7976398329788,1035300.8535730244,0,{"$f":"$B$12+SUM($AJ$98:AJ550,$AL$98:AL550)","v":453000},{"$f":"SUM($AM$98:AM550,$AN$98:AN550,$AP$98:AP550)","v":582300.85357302485},{"$f":"SUM($AM$98:AM550,$AP$98:AP550)","v":104190},{"$f":"(AR550/(AVERAGE($AQ$98:AQ550))/AH550*12)","v":6.7952370811100726E-2},{"$f":"(AS550/(AVERAGE($AQ$98:AQ550))/AH550*12)","v":1.2158590308370043E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454,1036530.8535730244,1000,0,0,230,2591.3271339325606,1039122.180706957,0,{"$f":"$B$12+SUM($AJ$98:AJ551,$AL$98:AL551)","v":454000},{"$f":"SUM($AM$98:AM551,$AN$98:AN551,$AP$98:AP551)","v":585122.18070695747},{"$f":"SUM($AM$98:AM551,$AP$98:AP551)","v":104420},{"$f":"(AR551/(AVERAGE($AQ$98:AQ551))/AH551*12)","v":6.79814703827612E-2},{"$f":"(AS551/(AVERAGE($AQ$98:AQ551))/AH551*12)","v":1.2131868131868132E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,1040352.180706957,1000,0,0,230,2600.8804517673925,1042953.0611587244,0,{"$f":"$B$12+SUM($AJ$98:AJ552,$AL$98:AL552)","v":455000},{"$f":"SUM($AM$98:AM552,$AN$98:AN552,$AP$98:AP552)","v":587953.06115872483},{"$f":"SUM($AM$98:AM552,$AP$98:AP552)","v":104650},{"$f":"(AR552/(AVERAGE($AQ$98:AQ552))/AH552*12)","v":6.8010764737851337E-2},{"$f":"(AS552/(AVERAGE($AQ$98:AQ552))/AH552*12)","v":1.2105263157894737E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,1044183.0611587244,1000,0,0,230,2610.4576528968109,1046793.5188116211,0,{"$f":"$B$12+SUM($AJ$98:AJ553,$AL$98:AL553)","v":456000},{"$f":"SUM($AM$98:AM553,$AN$98:AN553,$AP$98:AP553)","v":590793.51881162159},{"$f":"SUM($AM$98:AM553,$AP$98:AP553)","v":104880},{"$f":"(AR553/(AVERAGE($AQ$98:AQ553))/AH553*12)","v":6.804025323178875E-2},{"$f":"(AS553/(AVERAGE($AQ$98:AQ553))/AH553*12)","v":1.2078774617067833E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457,1048023.5188116211,1000,0,0,230,2620.0587970290526,1050643.5776086501,0,{"$f":"$B$12+SUM($AJ$98:AJ554,$AL$98:AL554)","v":457000},{"$f":"SUM($AM$98:AM554,$AN$98:AN554,$AP$98:AP554)","v":593643.57760865067},{"$f":"SUM($AM$98:AM554,$AP$98:AP554)","v":105110},{"$f":"(AR554/(AVERAGE($AQ$98:AQ554))/AH554*12)","v":6.8069935226929071E-2},{"$f":"(AS554/(AVERAGE($AQ$98:AQ554))/AH554*12)","v":1.2052401746724891E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458,1051873.5776086501,1000,0,0,230,2629.6839440216249,1054503.2615526717,0,{"$f":"$B$12+SUM($AJ$98:AJ555,$AL$98:AL555)","v":458000},{"$f":"SUM($AM$98:AM555,$AN$98:AN555,$AP$98:AP555)","v":596503.26155267225},{"$f":"SUM($AM$98:AM555,$AP$98:AP555)","v":105340},{"$f":"(AR555/(AVERAGE($AQ$98:AQ555))/AH555*12)","v":6.8099810092493329E-2},{"$f":"(AS555/(AVERAGE($AQ$98:AQ555))/AH555*12)","v":1.2026143790849672E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,1055733.2615526717,1000,0,0,230,2639.3331538816792,1058372.5947065533,0,{"$f":"$B$12+SUM($AJ$98:AJ556,$AL$98:AL556)","v":459000},{"$f":"SUM($AM$98:AM556,$AN$98:AN556,$AP$98:AP556)","v":599372.59470655397},{"$f":"SUM($AM$98:AM556,$AP$98:AP556)","v":105570},{"$f":"(AR556/(AVERAGE($AQ$98:AQ556))/AH556*12)","v":6.812987720449605E-2},{"$f":"(AS556/(AVERAGE($AQ$98:AQ556))/AH556*12)","v":1.2E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,1059602.5947065533,1000,0,0,230,2649.0064867663832,1062251.6011933195,0,{"$f":"$B$12+SUM($AJ$98:AJ557,$AL$98:AL557)","v":460000},{"$f":"SUM($AM$98:AM557,$AN$98:AN557,$AP$98:AP557)","v":602251.60119332036},{"$f":"SUM($AM$98:AM557,$AP$98:AP557)","v":105800},{"$f":"(AR557/(AVERAGE($AQ$98:AQ557))/AH557*12)","v":6.8160135945674299E-2},{"$f":"(AS557/(AVERAGE($AQ$98:AQ557))/AH557*12)","v":1.1973969631236443E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461,1063481.6011933195,1000,0,0,230,2658.7040029832988,1066140.3051963029,0,{"$f":"$B$12+SUM($AJ$98:AJ558,$AL$98:AL558)","v":461000},{"$f":"SUM($AM$98:AM558,$AN$98:AN558,$AP$98:AP558)","v":605140.30519630364},{"$f":"SUM($AM$98:AM558,$AP$98:AP558)","v":106030},{"$f":"(AR558/(AVERAGE($AQ$98:AQ558))/AH558*12)","v":6.8190585705417778E-2},{"$f":"(AS558/(AVERAGE($AQ$98:AQ558))/AH558*12)","v":1.1948051948051947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462,1067370.3051963029,1000,0,0,230,2668.4257629907574,1070038.7309592937,0,{"$f":"$B$12+SUM($AJ$98:AJ559,$AL$98:AL559)","v":462000},{"$f":"SUM($AM$98:AM559,$AN$98:AN559,$AP$98:AP559)","v":608038.73095929436},{"$f":"SUM($AM$98:AM559,$AP$98:AP559)","v":106260},{"$f":"(AR559/(AVERAGE($AQ$98:AQ559))/AH559*12)","v":6.8221225879699796E-2},{"$f":"(AS559/(AVERAGE($AQ$98:AQ559))/AH559*12)","v":1.1922246220302376E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463,1071268.7309592937,1000,0,0,230,2678.1718273982342,1073946.9027866919,0,{"$f":"$B$12+SUM($AJ$98:AJ560,$AL$98:AL560)","v":463000},{"$f":"SUM($AM$98:AM560,$AN$98:AN560,$AP$98:AP560)","v":610946.9027866926},{"$f":"SUM($AM$98:AM560,$AP$98:AP560)","v":106490},{"$f":"(AR560/(AVERAGE($AQ$98:AQ560))/AH560*12)","v":6.8252055871009076E-2},{"$f":"(AS560/(AVERAGE($AQ$98:AQ560))/AH560*12)","v":1.1896551724137932E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464,1075176.9027866919,1000,0,0,230,2687.9422569667299,1077864.8450436587,0,{"$f":"$B$12+SUM($AJ$98:AJ561,$AL$98:AL561)","v":464000},{"$f":"SUM($AM$98:AM561,$AN$98:AN561,$AP$98:AP561)","v":613864.84504365933},{"$f":"SUM($AM$98:AM561,$AP$98:AP561)","v":106720},{"$f":"(AR561/(AVERAGE($AQ$98:AQ561))/AH561*12)","v":6.8283075088282463E-2},{"$f":"(AS561/(AVERAGE($AQ$98:AQ561))/AH561*12)","v":1.1870967741935485E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,1079094.8450436587,1000,0,0,230,2697.7371126091471,1081792.5821562679,0,{"$f":"$B$12+SUM($AJ$98:AJ562,$AL$98:AL562)","v":465000},{"$f":"SUM($AM$98:AM562,$AN$98:AN562,$AP$98:AP562)","v":616792.58215626853},{"$f":"SUM($AM$98:AM562,$AP$98:AP562)","v":106950},{"$f":"(AR562/(AVERAGE($AQ$98:AQ562))/AH562*12)","v":6.8314282946838542E-2},{"$f":"(AS562/(AVERAGE($AQ$98:AQ562))/AH562*12)","v":1.184549356223176E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466,1083022.5821562679,1000,0,0,230,2707.5564553906697,1085730.1386116587,0,{"$f":"$B$12+SUM($AJ$98:AJ563,$AL$98:AL563)","v":466000},{"$f":"SUM($AM$98:AM563,$AN$98:AN563,$AP$98:AP563)","v":619730.13861165917},{"$f":"SUM($AM$98:AM563,$AP$98:AP563)","v":107180},{"$f":"(AR563/(AVERAGE($AQ$98:AQ563))/AH563*12)","v":6.8345678868312124E-2},{"$f":"(AS563/(AVERAGE($AQ$98:AQ563))/AH563*12)","v":1.1820128479657386E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467,1086960.1386116587,1000,0,0,230,2717.4003465291466,1089677.5389581879,0,{"$f":"$B$12+SUM($AJ$98:AJ564,$AL$98:AL564)","v":467000},{"$f":"SUM($AM$98:AM564,$AN$98:AN564,$AP$98:AP564)","v":622677.53895818838},{"$f":"SUM($AM$98:AM564,$AP$98:AP564)","v":107410},{"$f":"(AR564/(AVERAGE($AQ$98:AQ564))/AH564*12)","v":6.8377262280589504E-2},{"$f":"(AS564/(AVERAGE($AQ$98:AQ564))/AH564*12)","v":1.1794871794871794E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468,1090907.5389581879,1000,0,0,230,2727.2688473954699,1093634.8078055833,0,{"$f":"$B$12+SUM($AJ$98:AJ565,$AL$98:AL565)","v":468000},{"$f":"SUM($AM$98:AM565,$AN$98:AN565,$AP$98:AP565)","v":625634.80780558381},{"$f":"SUM($AM$98:AM565,$AP$98:AP565)","v":107640},{"$f":"(AR565/(AVERAGE($AQ$98:AQ565))/AH565*12)","v":6.8409032617744669E-2},{"$f":"(AS565/(AVERAGE($AQ$98:AQ565))/AH565*12)","v":1.1769722814498933E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469,1094864.8078055833,1000,0,0,230,2737.1620195139585,1097601.9698250974,0,{"$f":"$B$12+SUM($AJ$98:AJ566,$AL$98:AL566)","v":469000},{"$f":"SUM($AM$98:AM566,$AN$98:AN566,$AP$98:AP566)","v":628601.96982509783},{"$f":"SUM($AM$98:AM566,$AP$98:AP566)","v":107870},{"$f":"(AR566/(AVERAGE($AQ$98:AQ566))/AH566*12)","v":6.8440989319976164E-2},{"$f":"(AS566/(AVERAGE($AQ$98:AQ566))/AH566*12)","v":1.1744680851063827E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,1098831.9698250974,1000,0,0,230,2747.0799245627436,1101579.0497496601,0,{"$f":"$B$12+SUM($AJ$98:AJ567,$AL$98:AL567)","v":470000},{"$f":"SUM($AM$98:AM567,$AN$98:AN567,$AP$98:AP567)","v":631579.04974966054},{"$f":"SUM($AM$98:AM567,$AP$98:AP567)","v":108100},{"$f":"(AR567/(AVERAGE($AQ$98:AQ567))/AH567*12)","v":6.8473131833544976E-2},{"$f":"(AS567/(AVERAGE($AQ$98:AQ567))/AH567*12)","v":1.1719745222929937E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,471,1102809.0497496601,1000,0,0,230,2757.0226243741504,1105566.0723740342,0,{"$f":"$B$12+SUM($AJ$98:AJ568,$AL$98:AL568)","v":471000},{"$f":"SUM($AM$98:AM568,$AN$98:AN568,$AP$98:AP568)","v":634566.07237403467},{"$f":"SUM($AM$98:AM568,$AP$98:AP568)","v":108330},{"$f":"(AR568/(AVERAGE($AQ$98:AQ568))/AH568*12)","v":6.8505459610713026E-2},{"$f":"(AS568/(AVERAGE($AQ$98:AQ568))/AH568*12)","v":1.1694915254237288E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,472,1106796.0723740342,1000,0,0,230,2766.9901809350854,1109563.0625549692,0,{"$f":"$B$12+SUM($AJ$98:AJ569,$AL$98:AL569)","v":472000},{"$f":"SUM($AM$98:AM569,$AN$98:AN569,$AP$98:AP569)","v":637563.0625549698},{"$f":"SUM($AM$98:AM569,$AP$98:AP569)","v":108560},{"$f":"(AR569/(AVERAGE($AQ$98:AQ569))/AH569*12)","v":6.8537972109682502E-2},{"$f":"(AS569/(AVERAGE($AQ$98:AQ569))/AH569*12)","v":1.1670190274841436E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473,1110793.0625549692,1000,0,0,230,2776.982656387423,1113570.0452113566,0,{"$f":"$B$12+SUM($AJ$98:AJ570,$AL$98:AL570)","v":473000},{"$f":"SUM($AM$98:AM570,$AN$98:AN570,$AP$98:AP570)","v":640570.04521135718},{"$f":"SUM($AM$98:AM570,$AP$98:AP570)","v":108790},{"$f":"(AR570/(AVERAGE($AQ$98:AQ570))/AH570*12)","v":6.8570668794536049E-2},{"$f":"(AS570/(AVERAGE($AQ$98:AQ570))/AH570*12)","v":1.1645569620253165E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,1114800.0452113566,1000,0,0,230,2787.0001130283913,1117587.0453243849,0,{"$f":"$B$12+SUM($AJ$98:AJ571,$AL$98:AL571)","v":474000},{"$f":"SUM($AM$98:AM571,$AN$98:AN571,$AP$98:AP571)","v":643587.04532438552},{"$f":"SUM($AM$98:AM571,$AP$98:AP571)","v":109020},{"$f":"(AR571/(AVERAGE($AQ$98:AQ571))/AH571*12)","v":6.8603549135177661E-2},{"$f":"(AS571/(AVERAGE($AQ$98:AQ571))/AH571*12)","v":1.1621052631578947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,1118817.0453243849,1000,0,0,230,2797.0426133109627,1121614.0879376959,0,{"$f":"$B$12+SUM($AJ$98:AJ572,$AL$98:AL572)","v":475000},{"$f":"SUM($AM$98:AM572,$AN$98:AN572,$AP$98:AP572)","v":646614.08793769649},{"$f":"SUM($AM$98:AM572,$AP$98:AP572)","v":109250},{"$f":"(AR572/(AVERAGE($AQ$98:AQ572))/AH572*12)","v":6.8636612607274286E-2},{"$f":"(AS572/(AVERAGE($AQ$98:AQ572))/AH572*12)","v":1.1596638655462184E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476,1122844.0879376959,1000,0,0,230,2807.11021984424,1125651.1981575401,0,{"$f":"$B$12+SUM($AJ$98:AJ573,$AL$98:AL573)","v":476000},{"$f":"SUM($AM$98:AM573,$AN$98:AN573,$AP$98:AP573)","v":649651.19815754076},{"$f":"SUM($AM$98:AM573,$AP$98:AP573)","v":109480},{"$f":"(AR573/(AVERAGE($AQ$98:AQ573))/AH573*12)","v":6.866985869219816E-2},{"$f":"(AS573/(AVERAGE($AQ$98:AQ573))/AH573*12)","v":1.1572327044025159E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477,1126881.1981575401,1000,0,0,230,2817.2029953938504,1129698.4011529339,0,{"$f":"$B$12+SUM($AJ$98:AJ574,$AL$98:AL574)","v":477000},{"$f":"SUM($AM$98:AM574,$AN$98:AN574,$AP$98:AP574)","v":652698.40115293465},{"$f":"SUM($AM$98:AM574,$AP$98:AP574)","v":109710},{"$f":"(AR574/(AVERAGE($AQ$98:AQ574))/AH574*12)","v":6.8703286876970041E-2},{"$f":"(AS574/(AVERAGE($AQ$98:AQ574))/AH574*12)","v":1.1548117154811716E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478,1130928.4011529339,1000,0,0,230,2827.3210028823346,1133755.7221558164,0,{"$f":"$B$12+SUM($AJ$98:AJ575,$AL$98:AL575)","v":478000},{"$f":"SUM($AM$98:AM575,$AN$98:AN575,$AP$98:AP575)","v":655755.72215581697},{"$f":"SUM($AM$98:AM575,$AP$98:AP575)","v":109940},{"$f":"(AR575/(AVERAGE($AQ$98:AQ575))/AH575*12)","v":6.8736896654202906E-2},{"$f":"(AS575/(AVERAGE($AQ$98:AQ575))/AH575*12)","v":1.152400835073069E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479,1134985.7221558164,1000,0,0,230,2837.4643053895411,1137823.1864612058,0,{"$f":"$B$12+SUM($AJ$98:AJ576,$AL$98:AL576)","v":479000},{"$f":"SUM($AM$98:AM576,$AN$98:AN576,$AP$98:AP576)","v":658823.18646120653},{"$f":"SUM($AM$98:AM576,$AP$98:AP576)","v":110170},{"$f":"(AR576/(AVERAGE($AQ$98:AQ576))/AH576*12)","v":6.8770687522046611E-2},{"$f":"(AS576/(AVERAGE($AQ$98:AQ576))/AH576*12)","v":1.15E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,1139053.1864612058,1000,0,0,230,2847.6329661530144,1141900.8194273589,0,{"$f":"$B$12+SUM($AJ$98:AJ577,$AL$98:AL577)","v":480000},{"$f":"SUM($AM$98:AM577,$AN$98:AN577,$AP$98:AP577)","v":661900.8194273595},{"$f":"SUM($AM$98:AM577,$AP$98:AP577)","v":110400},{"$f":"(AR577/(AVERAGE($AQ$98:AQ577))/AH577*12)","v":6.8804658984133016E-2},{"$f":"(AS577/(AVERAGE($AQ$98:AQ577))/AH577*12)","v":1.1476091476091476E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,481,1143130.8194273589,1000,0,0,230,2857.827048568397,1145988.6464759272,0,{"$f":"$B$12+SUM($AJ$98:AJ578,$AL$98:AL578)","v":481000},{"$f":"SUM($AM$98:AM578,$AN$98:AN578,$AP$98:AP578)","v":664988.6464759279},{"$f":"SUM($AM$98:AM578,$AP$98:AP578)","v":110630},{"$f":"(AR578/(AVERAGE($AQ$98:AQ578))/AH578*12)","v":6.8838810549521956E-2},{"$f":"(AS578/(AVERAGE($AQ$98:AQ578))/AH578*12)","v":1.1452282157676349E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,482,1147218.6464759272,1000,0,0,230,2868.046616189818,1150086.6930921171,0,{"$f":"$B$12+SUM($AJ$98:AJ579,$AL$98:AL579)","v":482000},{"$f":"SUM($AM$98:AM579,$AN$98:AN579,$AP$98:AP579)","v":668086.69309211767},{"$f":"SUM($AM$98:AM579,$AP$98:AP579)","v":110860},{"$f":"(AR579/(AVERAGE($AQ$98:AQ579))/AH579*12)","v":6.8873141732647886E-2},{"$f":"(AS579/(AVERAGE($AQ$98:AQ579))/AH579*12)","v":1.1428571428571429E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483,1151316.6930921171,1000,0,0,230,2878.2917327302926,1154194.9848248474,0,{"$f":"$B$12+SUM($AJ$98:AJ580,$AL$98:AL580)","v":483000},{"$f":"SUM($AM$98:AM580,$AN$98:AN580,$AP$98:AP580)","v":671194.98482484801},{"$f":"SUM($AM$98:AM580,$AP$98:AP580)","v":111090},{"$f":"(AR580/(AVERAGE($AQ$98:AQ580))/AH580*12)","v":6.8907652053267071E-2},{"$f":"(AS580/(AVERAGE($AQ$98:AQ580))/AH580*12)","v":1.1404958677685951E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484,1155424.9848248474,1000,0,0,230,2888.5624620621184,1158313.5472869095,0,{"$f":"$B$12+SUM($AJ$98:AJ581,$AL$98:AL581)","v":484000},{"$f":"SUM($AM$98:AM581,$AN$98:AN581,$AP$98:AP581)","v":674313.54728691012},{"$f":"SUM($AM$98:AM581,$AP$98:AP581)","v":111320},{"$f":"(AR581/(AVERAGE($AQ$98:AQ581))/AH581*12)","v":6.8942341036405563E-2},{"$f":"(AS581/(AVERAGE($AQ$98:AQ581))/AH581*12)","v":1.1381443298969071E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,1159543.5472869095,1000,0,0,230,2898.858868217274,1162442.4061551269,0,{"$f":"$B$12+SUM($AJ$98:AJ582,$AL$98:AL582)","v":485000},{"$f":"SUM($AM$98:AM582,$AN$98:AN582,$AP$98:AP582)","v":677442.40615512745},{"$f":"SUM($AM$98:AM582,$AP$98:AP582)","v":111550},{"$f":"(AR582/(AVERAGE($AQ$98:AQ582))/AH582*12)","v":6.8977208212307753E-2},{"$f":"(AS582/(AVERAGE($AQ$98:AQ582))/AH582*12)","v":1.1358024691358024E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486,1163672.4061551269,1000,0,0,230,2909.1810153878173,1166581.5871705147,0,{"$f":"$B$12+SUM($AJ$98:AJ583,$AL$98:AL583)","v":486000},{"$f":"SUM($AM$98:AM583,$AN$98:AN583,$AP$98:AP583)","v":680581.58717051521},{"$f":"SUM($AM$98:AM583,$AP$98:AP583)","v":111780},{"$f":"(AR583/(AVERAGE($AQ$98:AQ583))/AH583*12)","v":6.901225311638555E-2},{"$f":"(AS583/(AVERAGE($AQ$98:AQ583))/AH583*12)","v":1.13347022587269E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,487,1167811.5871705147,1000,0,0,230,2919.5289679262864,1170731.116138441,0,{"$f":"$B$12+SUM($AJ$98:AJ584,$AL$98:AL584)","v":487000},{"$f":"SUM($AM$98:AM584,$AN$98:AN584,$AP$98:AP584)","v":683731.11613844149},{"$f":"SUM($AM$98:AM584,$AP$98:AP584)","v":112010},{"$f":"(AR584/(AVERAGE($AQ$98:AQ584))/AH584*12)","v":6.9047475289168367E-2},{"$f":"(AS584/(AVERAGE($AQ$98:AQ584))/AH584*12)","v":1.1311475409836066E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488,1171961.116138441,1000,0,0,230,2929.9027903461024,1174891.0189287872,0,{"$f":"$B$12+SUM($AJ$98:AJ585,$AL$98:AL585)","v":488000},{"$f":"SUM($AM$98:AM585,$AN$98:AN585,$AP$98:AP585)","v":686891.01892878755},{"$f":"SUM($AM$98:AM585,$AP$98:AP585)","v":112240},{"$f":"(AR585/(AVERAGE($AQ$98:AQ585))/AH585*12)","v":6.9082874276253398E-2},{"$f":"(AS585/(AVERAGE($AQ$98:AQ585))/AH585*12)","v":1.1288343558282208E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489,1176121.0189287872,1000,0,0,230,2940.3025473219677,1179061.3214761091,0,{"$f":"$B$12+SUM($AJ$98:AJ586,$AL$98:AL586)","v":489000},{"$f":"SUM($AM$98:AM586,$AN$98:AN586,$AP$98:AP586)","v":690061.32147610956},{"$f":"SUM($AM$98:AM586,$AP$98:AP586)","v":112470},{"$f":"(AR586/(AVERAGE($AQ$98:AQ586))/AH586*12)","v":6.9118449628256889E-2},{"$f":"(AS586/(AVERAGE($AQ$98:AQ586))/AH586*12)","v":1.1265306122448981E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,1180291.3214761091,1000,0,0,230,2950.7283036902722,1183242.0497797993,0,{"$f":"$B$12+SUM($AJ$98:AJ587,$AL$98:AL587)","v":490000},{"$f":"SUM($AM$98:AM587,$AN$98:AN587,$AP$98:AP587)","v":693242.04977979988},{"$f":"SUM($AM$98:AM587,$AP$98:AP587)","v":112700},{"$f":"(AR587/(AVERAGE($AQ$98:AQ587))/AH587*12)","v":6.91542009007656E-2},{"$f":"(AS587/(AVERAGE($AQ$98:AQ587))/AH587*12)","v":1.1242362525458249E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491,1184472.0497797993,1000,0,0,230,2961.1801244494982,1187433.2299042488,0,{"$f":"$B$12+SUM($AJ$98:AJ588,$AL$98:AL588)","v":491000},{"$f":"SUM($AM$98:AM588,$AN$98:AN588,$AP$98:AP588)","v":696433.22990424943},{"$f":"SUM($AM$98:AM588,$AP$98:AP588)","v":112930},{"$f":"(AR588/(AVERAGE($AQ$98:AQ588))/AH588*12)","v":6.9190127654289349E-2},{"$f":"(AS588/(AVERAGE($AQ$98:AQ588))/AH588*12)","v":1.1219512195121951E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,492,1188663.2299042488,1000,0,0,230,2971.6580747606222,1191634.8879790094,0,{"$f":"$B$12+SUM($AJ$98:AJ589,$AL$98:AL589)","v":492000},{"$f":"SUM($AM$98:AM589,$AN$98:AN589,$AP$98:AP589)","v":699634.88797901},{"$f":"SUM($AM$98:AM589,$AP$98:AP589)","v":113160},{"$f":"(AR589/(AVERAGE($AQ$98:AQ589))/AH589*12)","v":6.9226229454213611E-2},{"$f":"(AS589/(AVERAGE($AQ$98:AQ589))/AH589*12)","v":1.1196754563894523E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493,1192864.8879790094,1000,0,0,230,2982.1622199475237,1195847.0501989569,0,{"$f":"$B$12+SUM($AJ$98:AJ590,$AL$98:AL590)","v":493000},{"$f":"SUM($AM$98:AM590,$AN$98:AN590,$AP$98:AP590)","v":702847.05019895756},{"$f":"SUM($AM$98:AM590,$AP$98:AP590)","v":113390},{"$f":"(AR590/(AVERAGE($AQ$98:AQ590))/AH590*12)","v":6.9262505870753222E-2},{"$f":"(AS590/(AVERAGE($AQ$98:AQ590))/AH590*12)","v":1.117408906882591E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494,1197077.0501989569,1000,0,0,230,2992.6926254973919,1200069.7428244543,0,{"$f":"$B$12+SUM($AJ$98:AJ591,$AL$98:AL591)","v":494000},{"$f":"SUM($AM$98:AM591,$AN$98:AN591,$AP$98:AP591)","v":706069.74282445491},{"$f":"SUM($AM$98:AM591,$AP$98:AP591)","v":113620},{"$f":"(AR591/(AVERAGE($AQ$98:AQ591))/AH591*12)","v":6.9298956478906132E-2},{"$f":"(AS591/(AVERAGE($AQ$98:AQ591))/AH591*12)","v":1.1151515151515152E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495,1201299.7428244543,1000,0,0,230,3003.2493570611355,1204302.9921815156,0,{"$f":"$B$12+SUM($AJ$98:AJ592,$AL$98:AL592)","v":495000},{"$f":"SUM($AM$98:AM592,$AN$98:AN592,$AP$98:AP592)","v":709302.99218151602},{"$f":"SUM($AM$98:AM592,$AP$98:AP592)","v":113850},{"$f":"(AR592/(AVERAGE($AQ$98:AQ592))/AH592*12)","v":6.9335580858408213E-2},{"$f":"(AS592/(AVERAGE($AQ$98:AQ592))/AH592*12)","v":1.1129032258064515E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496,1205532.9921815156,1000,0,0,230,3013.8324804537883,1208546.8246619694,0,{"$f":"$B$12+SUM($AJ$98:AJ593,$AL$98:AL593)","v":496000},{"$f":"SUM($AM$98:AM593,$AN$98:AN593,$AP$98:AP593)","v":712546.82466196979},{"$f":"SUM($AM$98:AM593,$AP$98:AP593)","v":114080},{"$f":"(AR593/(AVERAGE($AQ$98:AQ593))/AH593*12)","v":6.9372378593688236E-2},{"$f":"(AS593/(AVERAGE($AQ$98:AQ593))/AH593*12)","v":1.1106639839034205E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497,1209776.8246619694,1000,0,0,230,3024.4420616549232,1212801.2667236244,0,{"$f":"$B$12+SUM($AJ$98:AJ594,$AL$98:AL594)","v":497000},{"$f":"SUM($AM$98:AM594,$AN$98:AN594,$AP$98:AP594)","v":715801.26672362466},{"$f":"SUM($AM$98:AM594,$AP$98:AP594)","v":114310},{"$f":"(AR594/(AVERAGE($AQ$98:AQ594))/AH594*12)","v":6.9409349273823626E-2},{"$f":"(AS594/(AVERAGE($AQ$98:AQ594))/AH594*12)","v":1.108433734939759E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,498,1214031.2667236244,1000,0,0,230,3035.0781668090608,1217066.3448904336,0,{"$f":"$B$12+SUM($AJ$98:AJ595,$AL$98:AL595)","v":498000},{"$f":"SUM($AM$98:AM595,$AN$98:AN595,$AP$98:AP595)","v":719066.34489043371},{"$f":"SUM($AM$98:AM595,$AP$98:AP595)","v":114540},{"$f":"(AR595/(AVERAGE($AQ$98:AQ595))/AH595*12)","v":6.9446492492496681E-2},{"$f":"(AS595/(AVERAGE($AQ$98:AQ595))/AH595*12)","v":1.1062124248496995E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499,1218296.3448904336,1000,0,0,230,3045.7408622260841,1221342.0857526597,0,{"$f":"$B$12+SUM($AJ$98:AJ596,$AL$98:AL596)","v":499000},{"$f":"SUM($AM$98:AM596,$AN$98:AN596,$AP$98:AP596)","v":722342.08575265983},{"$f":"SUM($AM$98:AM596,$AP$98:AP596)","v":114770},{"$f":"(AR596/(AVERAGE($AQ$98:AQ596))/AH596*12)","v":6.9483807847951246E-2},{"$f":"(AS596/(AVERAGE($AQ$98:AQ596))/AH596*12)","v":1.1040000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,1222572.0857526597,1000,0,0,230,3056.4302143816494,1225628.5159670413,0,{"$f":"$B$12+SUM($AJ$98:AJ597,$AL$98:AL597)","v":500000},{"$f":"SUM($AM$98:AM597,$AN$98:AN597,$AP$98:AP597)","v":725628.5159670416},{"$f":"SUM($AM$98:AM597,$AP$98:AP597)","v":115000},{"$f":"(AR597/(AVERAGE($AQ$98:AQ597))/AH597*12)","v":6.952129494295009E-2},{"$f":"(AS597/(AVERAGE($AQ$98:AQ597))/AH597*12)","v":1.1017964071856286E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501,{"$f":"AO597+AJ598+AL598+AM598","v":1226858.5159670413},1000,0,0,230,3067.1462899176026,{"$f":"AI598+AN598","v":1229925.6622569589},0,{"$f":"$B$12+SUM($AJ$98:AJ598,$AL$98:AL598)","v":501000},{"$f":"SUM($AM$98:AM598,$AN$98:AN598,$AP$98:AP598)","v":728925.66225695924},{"$f":"SUM($AM$98:AM598,$AP$98:AP598)","v":115230},{"$f":"(AR598/(AVERAGE($AQ$98:AQ598))/AH598*12)","v":6.9558953384732614E-2},{"$f":"(AS598/(AVERAGE($AQ$98:AQ598))/AH598*12)","v":1.0996015936254979E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502,1231155.6622569589,1000,0,0,230,3077.8891556423969,1234233.5514126013,0,{"$f":"$B$12+SUM($AJ$98:AJ599,$AL$98:AL599)","v":502000},{"$f":"SUM($AM$98:AM599,$AN$98:AN599,$AP$98:AP599)","v":732233.55141260161},{"$f":"SUM($AM$98:AM599,$AP$98:AP599)","v":115460},{"$f":"(AR599/(AVERAGE($AQ$98:AQ599))/AH599*12)","v":6.959678278497318E-2},{"$f":"(AS599/(AVERAGE($AQ$98:AQ599))/AH599*12)","v":1.0974155069582506E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,503,1235463.5514126013,1000,0,0,230,3088.658878531503,1238552.2102911328,0,{"$f":"$B$12+SUM($AJ$98:AJ600,$AL$98:AL600)","v":503000},{"$f":"SUM($AM$98:AM600,$AN$98:AN600,$AP$98:AP600)","v":735552.21029113315},{"$f":"SUM($AM$98:AM600,$AP$98:AP600)","v":115690},{"$f":"(AR600/(AVERAGE($AQ$98:AQ600))/AH600*12)","v":6.9634782759739958E-2},{"$f":"(AS600/(AVERAGE($AQ$98:AQ600))/AH600*12)","v":1.0952380952380953E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504,1239782.2102911328,1000,0,0,230,3099.4555257278316,1242881.6658168607,0,{"$f":"$B$12+SUM($AJ$98:AJ601,$AL$98:AL601)","v":504000},{"$f":"SUM($AM$98:AM601,$AN$98:AN601,$AP$98:AP601)","v":738881.66581686097},{"$f":"SUM($AM$98:AM601,$AP$98:AP601)","v":115920},{"$f":"(AR601/(AVERAGE($AQ$98:AQ601))/AH601*12)","v":6.9672952929454135E-2},{"$f":"(AS601/(AVERAGE($AQ$98:AQ601))/AH601*12)","v":1.0930693069306932E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,1244111.6658168607,1000,0,0,230,3110.2791645421516,1247221.944981403,0,{"$f":"$B$12+SUM($AJ$98:AJ602,$AL$98:AL602)","v":505000},{"$f":"SUM($AM$98:AM602,$AN$98:AN602,$AP$98:AP602)","v":742221.94498140295},{"$f":"SUM($AM$98:AM602,$AP$98:AP602)","v":116150},{"$f":"(AR602/(AVERAGE($AQ$98:AQ602))/AH602*12)","v":6.9711292918849727E-2},{"$f":"(AS602/(AVERAGE($AQ$98:AQ602))/AH602*12)","v":1.090909090909091E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506,1248451.944981403,1000,0,0,230,3121.129862453507,1251573.0748438565,0,{"$f":"$B$12+SUM($AJ$98:AJ603,$AL$98:AL603)","v":506000},{"$f":"SUM($AM$98:AM603,$AN$98:AN603,$AP$98:AP603)","v":745573.07484385651},{"$f":"SUM($AM$98:AM603,$AP$98:AP603)","v":116380},{"$f":"(AR603/(AVERAGE($AQ$98:AQ603))/AH603*12)","v":6.9749802356933968E-2},{"$f":"(AS603/(AVERAGE($AQ$98:AQ603))/AH603*12)","v":1.0887573964497041E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507,1252803.0748438565,1000,0,0,230,3132.0076871096412,1255935.0825309663,0,{"$f":"$B$12+SUM($AJ$98:AJ604,$AL$98:AL604)","v":507000},{"$f":"SUM($AM$98:AM604,$AN$98:AN604,$AP$98:AP604)","v":748935.08253096614},{"$f":"SUM($AM$98:AM604,$AP$98:AP604)","v":116610},{"$f":"(AR604/(AVERAGE($AQ$98:AQ604))/AH604*12)","v":6.9788480876947875E-2},{"$f":"(AS604/(AVERAGE($AQ$98:AQ604))/AH604*12)","v":1.0866141732283464E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508,1257165.0825309663,1000,0,0,230,3142.9127063274154,1260307.9952372937,0,{"$f":"$B$12+SUM($AJ$98:AJ605,$AL$98:AL605)","v":508000},{"$f":"SUM($AM$98:AM605,$AN$98:AN605,$AP$98:AP605)","v":752307.99523729354},{"$f":"SUM($AM$98:AM605,$AP$98:AP605)","v":116840},{"$f":"(AR605/(AVERAGE($AQ$98:AQ605))/AH605*12)","v":6.9827328116327553E-2},{"$f":"(AS605/(AVERAGE($AQ$98:AQ605))/AH605*12)","v":1.0844793713163063E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509,1261537.9952372937,1000,0,0,230,3153.8449880932344,1264691.8402253869,0,{"$f":"$B$12+SUM($AJ$98:AJ606,$AL$98:AL606)","v":509000},{"$f":"SUM($AM$98:AM606,$AN$98:AN606,$AP$98:AP606)","v":755691.84022538678},{"$f":"SUM($AM$98:AM606,$AP$98:AP606)","v":117070},{"$f":"(AR606/(AVERAGE($AQ$98:AQ606))/AH606*12)","v":6.9866343716665821E-2},{"$f":"(AS606/(AVERAGE($AQ$98:AQ606))/AH606*12)","v":1.0823529411764706E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,1265921.8402253869,1000,0,0,230,3164.8046005634674,1269086.6448259503,0,{"$f":"$B$12+SUM($AJ$98:AJ607,$AL$98:AL607)","v":510000},{"$f":"SUM($AM$98:AM607,$AN$98:AN607,$AP$98:AP607)","v":759086.64482595026},{"$f":"SUM($AM$98:AM607,$AP$98:AP607)","v":117300},{"$f":"(AR607/(AVERAGE($AQ$98:AQ607))/AH607*12)","v":6.9905527323674485E-2},{"$f":"(AS607/(AVERAGE($AQ$98:AQ607))/AH607*12)","v":1.0802348336594911E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511,1270316.6448259503,1000,0,0,230,3175.7916120648756,1273492.4364380152,0,{"$f":"$B$12+SUM($AJ$98:AJ608,$AL$98:AL608)","v":511000},{"$f":"SUM($AM$98:AM608,$AN$98:AN608,$AP$98:AP608)","v":762492.4364380152},{"$f":"SUM($AM$98:AM608,$AP$98:AP608)","v":117530},{"$f":"(AR608/(AVERAGE($AQ$98:AQ608))/AH608*12)","v":6.9944878587146694E-2},{"$f":"(AS608/(AVERAGE($AQ$98:AQ608))/AH608*12)","v":1.0781250000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512,1274722.4364380152,1000,0,0,230,3186.8060910950376,1277909.2425291103,0,{"$f":"$B$12+SUM($AJ$98:AJ609,$AL$98:AL609)","v":512000},{"$f":"SUM($AM$98:AM609,$AN$98:AN609,$AP$98:AP609)","v":765909.24252911028},{"$f":"SUM($AM$98:AM609,$AP$98:AP609)","v":117760},{"$f":"(AR609/(AVERAGE($AQ$98:AQ609))/AH609*12)","v":6.998439716092017E-2},{"$f":"(AS609/(AVERAGE($AQ$98:AQ609))/AH609*12)","v":1.0760233918128656E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513,1279139.2425291103,{"$f":"IF(($AG$71-$AG$72)>=AH610,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH610,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI610*$AE$52/12","v":3197.8481063227755},1282337.0906354331,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ610,$AL$98:AL610)","v":513000},{"$f":"SUM($AM$98:AM610,$AN$98:AN610,$AP$98:AP610)","v":769337.09063543309},{"$f":"SUM($AM$98:AM610,$AP$98:AP610)","v":117990},{"$f":"(AR610/(AVERAGE($AQ$98:AQ610))/AH610*12)","v":7.0024082702840523E-2},{"$f":"(AS610/(AVERAGE($AQ$98:AQ610))/AH610*12)","v":1.0739299610894941E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514,1283567.0906354331,1000,0,0,230,3208.9177265885828,1286776.0083620218,0,{"$f":"$B$12+SUM($AJ$98:AJ611,$AL$98:AL611)","v":514000},{"$f":"SUM($AM$98:AM611,$AN$98:AN611,$AP$98:AP611)","v":772776.00836202165},{"$f":"SUM($AM$98:AM611,$AP$98:AP611)","v":118220},{"$f":"(AR611/(AVERAGE($AQ$98:AQ611))/AH611*12)","v":7.0063934874725245E-2},{"$f":"(AS611/(AVERAGE($AQ$98:AQ611))/AH611*12)","v":1.0718446601941748E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515,1288006.0083620218,1000,0,0,230,3220.0150209050539,1291226.0233829268,0,{"$f":"$B$12+SUM($AJ$98:AJ612,$AL$98:AL612)","v":515000},{"$f":"SUM($AM$98:AM612,$AN$98:AN612,$AP$98:AP612)","v":776226.02338292671},{"$f":"SUM($AM$98:AM612,$AP$98:AP612)","v":118450},{"$f":"(AR612/(AVERAGE($AQ$98:AQ612))/AH612*12)","v":7.0103953342327996E-2},{"$f":"(AS612/(AVERAGE($AQ$98:AQ612))/AH612*12)","v":1.0697674418604652E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516,1292456.0233829268,1000,0,0,230,3231.1400584573171,1295687.1634413842,0,{"$f":"$B$12+SUM($AJ$98:AJ613,$AL$98:AL613)","v":516000},{"$f":"SUM($AM$98:AM613,$AN$98:AN613,$AP$98:AP613)","v":779687.16344138398},{"$f":"SUM($AM$98:AM613,$AP$98:AP613)","v":118680},{"$f":"(AR613/(AVERAGE($AQ$98:AQ613))/AH613*12)","v":7.0144137775303317E-2},{"$f":"(AS613/(AVERAGE($AQ$98:AQ613))/AH613*12)","v":1.0676982591876209E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,517,1296917.1634413842,1000,0,0,230,3242.2929086034605,1300159.4563499878,0,{"$f":"$B$12+SUM($AJ$98:AJ614,$AL$98:AL614)","v":517000},{"$f":"SUM($AM$98:AM614,$AN$98:AN614,$AP$98:AP614)","v":783159.45634998742},{"$f":"SUM($AM$98:AM614,$AP$98:AP614)","v":118910},{"$f":"(AR614/(AVERAGE($AQ$98:AQ614))/AH614*12)","v":7.0184487847171823E-2},{"$f":"(AS614/(AVERAGE($AQ$98:AQ614))/AH614*12)","v":1.0656370656370656E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518,1301389.4563499878,1000,0,0,230,3253.4736408749691,1304642.9299908627,0,{"$f":"$B$12+SUM($AJ$98:AJ615,$AL$98:AL615)","v":518000},{"$f":"SUM($AM$98:AM615,$AN$98:AN615,$AP$98:AP615)","v":786642.92999086238},{"$f":"SUM($AM$98:AM615,$AP$98:AP615)","v":119140},{"$f":"(AR615/(AVERAGE($AQ$98:AQ615))/AH615*12)","v":7.0225003235285771E-2},{"$f":"(AS615/(AVERAGE($AQ$98:AQ615))/AH615*12)","v":1.0635838150289017E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,519,1305872.9299908627,1000,0,0,230,3264.6823249771569,1309137.6123158399,0,{"$f":"$B$12+SUM($AJ$98:AJ616,$AL$98:AL616)","v":519000},{"$f":"SUM($AM$98:AM616,$AN$98:AN616,$AP$98:AP616)","v":790137.61231583951},{"$f":"SUM($AM$98:AM616,$AP$98:AP616)","v":119370},{"$f":"(AR616/(AVERAGE($AQ$98:AQ616))/AH616*12)","v":7.026568362079498E-2},{"$f":"(AS616/(AVERAGE($AQ$98:AQ616))/AH616*12)","v":1.0615384615384613E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520,1310367.6123158399,1000,0,0,230,3275.9190307895992,1313643.5313466294,0,{"$f":"$B$12+SUM($AJ$98:AJ617,$AL$98:AL617)","v":520000},{"$f":"SUM($AM$98:AM617,$AN$98:AN617,$AP$98:AP617)","v":793643.53134662914},{"$f":"SUM($AM$98:AM617,$AP$98:AP617)","v":119600},{"$f":"(AR617/(AVERAGE($AQ$98:AQ617))/AH617*12)","v":7.0306528688613243E-2},{"$f":"(AS617/(AVERAGE($AQ$98:AQ617))/AH617*12)","v":1.0595009596928983E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521,1314873.5313466294,1000,0,0,230,3287.1838283665734,1318160.7151749961,0,{"$f":"$B$12+SUM($AJ$98:AJ618,$AL$98:AL618)","v":521000},{"$f":"SUM($AM$98:AM618,$AN$98:AN618,$AP$98:AP618)","v":797160.71517499571},{"$f":"SUM($AM$98:AM618,$AP$98:AP618)","v":119830},{"$f":"(AR618/(AVERAGE($AQ$98:AQ618))/AH618*12)","v":7.0347538127385062E-2},{"$f":"(AS618/(AVERAGE($AQ$98:AQ618))/AH618*12)","v":1.0574712643678161E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522,1319390.7151749961,1000,0,0,230,3298.4767879374899,1322689.1919629336,0,{"$f":"$B$12+SUM($AJ$98:AJ619,$AL$98:AL619)","v":522000},{"$f":"SUM($AM$98:AM619,$AN$98:AN619,$AP$98:AP619)","v":800689.19196293317},{"$f":"SUM($AM$98:AM619,$AP$98:AP619)","v":120060},{"$f":"(AR619/(AVERAGE($AQ$98:AQ619))/AH619*12)","v":7.0388711629452816E-2},{"$f":"(AS619/(AVERAGE($AQ$98:AQ619))/AH619*12)","v":1.0554493307839388E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,523,1323919.1919629336,1000,0,0,230,3309.7979799073341,1327228.989942841,0,{"$f":"$B$12+SUM($AJ$98:AJ620,$AL$98:AL620)","v":523000},{"$f":"SUM($AM$98:AM620,$AN$98:AN620,$AP$98:AP620)","v":804228.98994284053},{"$f":"SUM($AM$98:AM620,$AP$98:AP620)","v":120290},{"$f":"(AR620/(AVERAGE($AQ$98:AQ620))/AH620*12)","v":7.0430048890824271E-2},{"$f":"(AS620/(AVERAGE($AQ$98:AQ620))/AH620*12)","v":1.0534351145038168E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524,1328458.989942841,1000,0,0,230,3321.1474748571022,1331780.137417698,0,{"$f":"$B$12+SUM($AJ$98:AJ621,$AL$98:AL621)","v":524000},{"$f":"SUM($AM$98:AM621,$AN$98:AN621,$AP$98:AP621)","v":807780.13741769758},{"$f":"SUM($AM$98:AM621,$AP$98:AP621)","v":120520},{"$f":"(AR621/(AVERAGE($AQ$98:AQ621))/AH621*12)","v":7.0471549611140466E-2},{"$f":"(AS621/(AVERAGE($AQ$98:AQ621))/AH621*12)","v":1.0514285714285716E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525,1333010.137417698,1000,0,0,230,3332.5253435442451,1336342.6627612424,0,{"$f":"$B$12+SUM($AJ$98:AJ622,$AL$98:AL622)","v":525000},{"$f":"SUM($AM$98:AM622,$AN$98:AN622,$AP$98:AP622)","v":811342.66276124178},{"$f":"SUM($AM$98:AM622,$AP$98:AP622)","v":120750},{"$f":"(AR622/(AVERAGE($AQ$98:AQ622))/AH622*12)","v":7.0513213493644034E-2},{"$f":"(AS622/(AVERAGE($AQ$98:AQ622))/AH622*12)","v":1.0494296577946769E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526,1337572.6627612424,1000,0,0,230,3343.9316569031057,1340916.5944181455,0,{"$f":"$B$12+SUM($AJ$98:AJ623,$AL$98:AL623)","v":526000},{"$f":"SUM($AM$98:AM623,$AN$98:AN623,$AP$98:AP623)","v":814916.5944181449},{"$f":"SUM($AM$98:AM623,$AP$98:AP623)","v":120980},{"$f":"(AR623/(AVERAGE($AQ$98:AQ623))/AH623*12)","v":7.055504024514786E-2},{"$f":"(AS623/(AVERAGE($AQ$98:AQ623))/AH623*12)","v":1.0474383301707781E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527,1342146.5944181455,1000,0,0,230,3355.3664860453632,1345501.9609041908,0,{"$f":"$B$12+SUM($AJ$98:AJ624,$AL$98:AL624)","v":527000},{"$f":"SUM($AM$98:AM624,$AN$98:AN624,$AP$98:AP624)","v":818501.96090419032},{"$f":"SUM($AM$98:AM624,$AP$98:AP624)","v":121210},{"$f":"(AR624/(AVERAGE($AQ$98:AQ624))/AH624*12)","v":7.0597029576004E-2},{"$f":"(AS624/(AVERAGE($AQ$98:AQ624))/AH624*12)","v":1.0454545454545454E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528,1346731.9609041908,1000,0,0,230,3366.829902260477,1350098.7908064513,0,{"$f":"$B$12+SUM($AJ$98:AJ625,$AL$98:AL625)","v":528000},{"$f":"SUM($AM$98:AM625,$AN$98:AN625,$AP$98:AP625)","v":822098.79080645076},{"$f":"SUM($AM$98:AM625,$AP$98:AP625)","v":121440},{"$f":"(AR625/(AVERAGE($AQ$98:AQ625))/AH625*12)","v":7.0639181200073106E-2},{"$f":"(AS625/(AVERAGE($AQ$98:AQ625))/AH625*12)","v":1.0434782608695651E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529,1351328.7908064513,1000,0,0,230,3378.3219770161281,1354707.1127834674,0,{"$f":"$B$12+SUM($AJ$98:AJ626,$AL$98:AL626)","v":529000},{"$f":"SUM($AM$98:AM626,$AN$98:AN626,$AP$98:AP626)","v":825707.11278346693},{"$f":"SUM($AM$98:AM626,$AP$98:AP626)","v":121670},{"$f":"(AR626/(AVERAGE($AQ$98:AQ626))/AH626*12)","v":7.0681494834694186E-2},{"$f":"(AS626/(AVERAGE($AQ$98:AQ626))/AH626*12)","v":1.0415094339622642E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530,1355937.1127834674,1000,0,0,230,3389.8427819586686,1359326.955565426,0,{"$f":"$B$12+SUM($AJ$98:AJ627,$AL$98:AL627)","v":530000},{"$f":"SUM($AM$98:AM627,$AN$98:AN627,$AP$98:AP627)","v":829326.95556542557},{"$f":"SUM($AM$98:AM627,$AP$98:AP627)","v":121900},{"$f":"(AR627/(AVERAGE($AQ$98:AQ627))/AH627*12)","v":7.072397020065456E-2},{"$f":"(AS627/(AVERAGE($AQ$98:AQ627))/AH627*12)","v":1.03954802259887E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531,1360556.955565426,1000,0,0,230,3401.3923889135654,1363958.3479543396,0,{"$f":"$B$12+SUM($AJ$98:AJ628,$AL$98:AL628)","v":531000},{"$f":"SUM($AM$98:AM628,$AN$98:AN628,$AP$98:AP628)","v":832958.34795433911},{"$f":"SUM($AM$98:AM628,$AP$98:AP628)","v":122130},{"$f":"(AR628/(AVERAGE($AQ$98:AQ628))/AH628*12)","v":7.0766607022160408E-2},{"$f":"(AS628/(AVERAGE($AQ$98:AQ628))/AH628*12)","v":1.0375939849624061E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532,1365188.3479543396,1000,0,0,230,3412.970869885849,1368601.3188242253,0,{"$f":"$B$12+SUM($AJ$98:AJ629,$AL$98:AL629)","v":532000},{"$f":"SUM($AM$98:AM629,$AN$98:AN629,$AP$98:AP629)","v":836601.31882422499},{"$f":"SUM($AM$98:AM629,$AP$98:AP629)","v":122360},{"$f":"(AR629/(AVERAGE($AQ$98:AQ629))/AH629*12)","v":7.0809405026807409E-2},{"$f":"(AS629/(AVERAGE($AQ$98:AQ629))/AH629*12)","v":1.0356472795497186E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533,1369831.3188242253,1000,0,0,230,3424.5782970605633,1373255.8971212858,0,{"$f":"$B$12+SUM($AJ$98:AJ630,$AL$98:AL630)","v":533000},{"$f":"SUM($AM$98:AM630,$AN$98:AN630,$AP$98:AP630)","v":840255.89712128555},{"$f":"SUM($AM$98:AM630,$AP$98:AP630)","v":122590},{"$f":"(AR630/(AVERAGE($AQ$98:AQ630))/AH630*12)","v":7.0852363945551833E-2},{"$f":"(AS630/(AVERAGE($AQ$98:AQ630))/AH630*12)","v":1.0337078651685393E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534,1374485.8971212858,1000,0,0,230,3436.2147428032144,1377922.111864089,0,{"$f":"$B$12+SUM($AJ$98:AJ631,$AL$98:AL631)","v":534000},{"$f":"SUM($AM$98:AM631,$AN$98:AN631,$AP$98:AP631)","v":843922.1118640888},{"$f":"SUM($AM$98:AM631,$AP$98:AP631)","v":122820},{"$f":"(AR631/(AVERAGE($AQ$98:AQ631))/AH631*12)","v":7.0895483512682045E-2},{"$f":"(AS631/(AVERAGE($AQ$98:AQ631))/AH631*12)","v":1.0317757009345795E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,535,1379152.111864089,1000,0,0,230,3447.8802796602226,1382599.9921437493,0,{"$f":"$B$12+SUM($AJ$98:AJ632,$AL$98:AL632)","v":535000},{"$f":"SUM($AM$98:AM632,$AN$98:AN632,$AP$98:AP632)","v":847599.99214374903},{"$f":"SUM($AM$98:AM632,$AP$98:AP632)","v":123050},{"$f":"(AR632/(AVERAGE($AQ$98:AQ632))/AH632*12)","v":7.0938763465790131E-2},{"$f":"(AS632/(AVERAGE($AQ$98:AQ632))/AH632*12)","v":1.0298507462686566E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536,1383829.9921437493,1000,0,0,230,3459.5749803593731,1387289.5671241086,0,{"$f":"$B$12+SUM($AJ$98:AJ633,$AL$98:AL633)","v":536000},{"$f":"SUM($AM$98:AM633,$AN$98:AN633,$AP$98:AP633)","v":851289.56712410843},{"$f":"SUM($AM$98:AM633,$AP$98:AP633)","v":123280},{"$f":"(AR633/(AVERAGE($AQ$98:AQ633))/AH633*12)","v":7.0982203545744055E-2},{"$f":"(AS633/(AVERAGE($AQ$98:AQ633))/AH633*12)","v":1.0279329608938547E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537,1388519.5671241086,1000,0,0,230,3471.2989178102712,1391990.8660419188,0,{"$f":"$B$12+SUM($AJ$98:AJ634,$AL$98:AL634)","v":537000},{"$f":"SUM($AM$98:AM634,$AN$98:AN634,$AP$98:AP634)","v":854990.86604191875},{"$f":"SUM($AM$98:AM634,$AP$98:AP634)","v":123510},{"$f":"(AR634/(AVERAGE($AQ$98:AQ634))/AH634*12)","v":7.1025803496659989E-2},{"$f":"(AS634/(AVERAGE($AQ$98:AQ634))/AH634*12)","v":1.0260223048327138E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538,1393220.8660419188,1000,0,0,230,3483.0521651047966,1396703.9182070235,0,{"$f":"$B$12+SUM($AJ$98:AJ635,$AL$98:AL635)","v":538000},{"$f":"SUM($AM$98:AM635,$AN$98:AN635,$AP$98:AP635)","v":858703.91820702353},{"$f":"SUM($AM$98:AM635,$AP$98:AP635)","v":123740},{"$f":"(AR635/(AVERAGE($AQ$98:AQ635))/AH635*12)","v":7.1069563065875002E-2},{"$f":"(AS635/(AVERAGE($AQ$98:AQ635))/AH635*12)","v":1.0241187384044526E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539,1397933.9182070235,1000,0,0,230,3494.8347955175591,1401428.7530025411,0,{"$f":"$B$12+SUM($AJ$98:AJ636,$AL$98:AL636)","v":539000},{"$f":"SUM($AM$98:AM636,$AN$98:AN636,$AP$98:AP636)","v":862428.75300254114},{"$f":"SUM($AM$98:AM636,$AP$98:AP636)","v":123970},{"$f":"(AR636/(AVERAGE($AQ$98:AQ636))/AH636*12)","v":7.111348200392012E-2},{"$f":"(AS636/(AVERAGE($AQ$98:AQ636))/AH636*12)","v":1.0222222222222221E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540,1402658.7530025411,1000,0,0,230,3506.646882506353,1406165.3998850475,0,{"$f":"$B$12+SUM($AJ$98:AJ637,$AL$98:AL637)","v":540000},{"$f":"SUM($AM$98:AM637,$AN$98:AN637,$AP$98:AP637)","v":866165.39988504734},{"$f":"SUM($AM$98:AM637,$AP$98:AP637)","v":124200},{"$f":"(AR637/(AVERAGE($AQ$98:AQ637))/AH637*12)","v":7.115756006449353E-2},{"$f":"(AS637/(AVERAGE($AQ$98:AQ637))/AH637*12)","v":1.0203327171903882E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541,1407395.3998850475,1000,0,0,230,3518.4884997126187,1410913.8883847601,0,{"$f":"$B$12+SUM($AJ$98:AJ638,$AL$98:AL638)","v":541000},{"$f":"SUM($AM$98:AM638,$AN$98:AN638,$AP$98:AP638)","v":869913.88838475989},{"$f":"SUM($AM$98:AM638,$AP$98:AP638)","v":124430},{"$f":"(AR638/(AVERAGE($AQ$98:AQ638))/AH638*12)","v":7.1201797004434311E-2},{"$f":"(AS638/(AVERAGE($AQ$98:AQ638))/AH638*12)","v":1.018450184501845E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542,1412143.8883847601,1000,0,0,230,3530.3597209619002,1415674.248105722,0,{"$f":"$B$12+SUM($AJ$98:AJ639,$AL$98:AL639)","v":542000},{"$f":"SUM($AM$98:AM639,$AN$98:AN639,$AP$98:AP639)","v":873674.24810572178},{"$f":"SUM($AM$98:AM639,$AP$98:AP639)","v":124660},{"$f":"(AR639/(AVERAGE($AQ$98:AQ639))/AH639*12)","v":7.1246192583696299E-2},{"$f":"(AS639/(AVERAGE($AQ$98:AQ639))/AH639*12)","v":1.0165745856353591E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543,1416904.248105722,1000,0,0,230,3542.2606202643051,1420446.5087259864,0,{"$f":"$B$12+SUM($AJ$98:AJ640,$AL$98:AL640)","v":543000},{"$f":"SUM($AM$98:AM640,$AN$98:AN640,$AP$98:AP640)","v":877446.50872598612},{"$f":"SUM($AM$98:AM640,$AP$98:AP640)","v":124890},{"$f":"(AR640/(AVERAGE($AQ$98:AQ640))/AH640*12)","v":7.1290746565322249E-2},{"$f":"(AS640/(AVERAGE($AQ$98:AQ640))/AH640*12)","v":1.0147058823529412E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544,1421676.5087259864,1000,0,0,230,3554.1912718149656,1425230.6999978013,0,{"$f":"$B$12+SUM($AJ$98:AJ641,$AL$98:AL641)","v":544000},{"$f":"SUM($AM$98:AM641,$AN$98:AN641,$AP$98:AP641)","v":881230.6999978011},{"$f":"SUM($AM$98:AM641,$AP$98:AP641)","v":125120},{"$f":"(AR641/(AVERAGE($AQ$98:AQ641))/AH641*12)","v":7.1335458715418326E-2},{"$f":"(AS641/(AVERAGE($AQ$98:AQ641))/AH641*12)","v":1.0128440366972476E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545,1426460.6999978013,1000,0,0,230,3566.1517499945035,1430026.8517477959,0,{"$f":"$B$12+SUM($AJ$98:AJ642,$AL$98:AL642)","v":545000},{"$f":"SUM($AM$98:AM642,$AN$98:AN642,$AP$98:AP642)","v":885026.85174779559},{"$f":"SUM($AM$98:AM642,$AP$98:AP642)","v":125350},{"$f":"(AR642/(AVERAGE($AQ$98:AQ642))/AH642*12)","v":7.1380328803129001E-2},{"$f":"(AS642/(AVERAGE($AQ$98:AQ642))/AH642*12)","v":1.0109890109890111E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546,1431256.8517477959,1000,0,0,230,3578.1421293694898,1434834.9938771655,0,{"$f":"$B$12+SUM($AJ$98:AJ643,$AL$98:AL643)","v":546000},{"$f":"SUM($AM$98:AM643,$AN$98:AN643,$AP$98:AP643)","v":888834.99387716525},{"$f":"SUM($AM$98:AM643,$AP$98:AP643)","v":125580},{"$f":"(AR643/(AVERAGE($AQ$98:AQ643))/AH643*12)","v":7.1425356600611958E-2},{"$f":"(AS643/(AVERAGE($AQ$98:AQ643))/AH643*12)","v":1.0091407678244972E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547,1436064.9938771655,1000,0,0,230,3590.1624846929135,1439655.1563618584,0,{"$f":"$B$12+SUM($AJ$98:AJ644,$AL$98:AL644)","v":547000},{"$f":"SUM($AM$98:AM644,$AN$98:AN644,$AP$98:AP644)","v":892655.15636185813},{"$f":"SUM($AM$98:AM644,$AP$98:AP644)","v":125810},{"$f":"(AR644/(AVERAGE($AQ$98:AQ644))/AH644*12)","v":7.1470541883013494E-2},{"$f":"(AS644/(AVERAGE($AQ$98:AQ644))/AH644*12)","v":1.0072992700729928E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548,1440885.1563618584,1000,0,0,230,3602.212890904646,1444487.369252763,0,{"$f":"$B$12+SUM($AJ$98:AJ645,$AL$98:AL645)","v":548000},{"$f":"SUM($AM$98:AM645,$AN$98:AN645,$AP$98:AP645)","v":896487.36925276276},{"$f":"SUM($AM$98:AM645,$AP$98:AP645)","v":126040},{"$f":"(AR645/(AVERAGE($AQ$98:AQ645))/AH645*12)","v":7.151588442844424E-2},{"$f":"(AS645/(AVERAGE($AQ$98:AQ645))/AH645*12)","v":1.0054644808743169E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549,1445717.369252763,1000,0,0,230,3614.2934231319073,1449331.6626758948,0,{"$f":"$B$12+SUM($AJ$98:AJ646,$AL$98:AL646)","v":549000},{"$f":"SUM($AM$98:AM646,$AN$98:AN646,$AP$98:AP646)","v":900331.66267589468},{"$f":"SUM($AM$98:AM646,$AP$98:AP646)","v":126270},{"$f":"(AR646/(AVERAGE($AQ$98:AQ646))/AH646*12)","v":7.1561384017954865E-2},{"$f":"(AS646/(AVERAGE($AQ$98:AQ646))/AH646*12)","v":1.0036363636363637E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550,1450561.6626758948,1000,0,0,230,3626.4041566897372,1454188.0668325846,0,{"$f":"$B$12+SUM($AJ$98:AJ647,$AL$98:AL647)","v":550000},{"$f":"SUM($AM$98:AM647,$AN$98:AN647,$AP$98:AP647)","v":904188.06683258445},{"$f":"SUM($AM$98:AM647,$AP$98:AP647)","v":126500},{"$f":"(AR647/(AVERAGE($AQ$98:AQ647))/AH647*12)","v":7.1607040435512387E-2},{"$f":"(AS647/(AVERAGE($AQ$98:AQ647))/AH647*12)","v":1.0018148820326679E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551,1455418.0668325846,1000,0,0,230,3638.5451670814614,1459056.6119996661,0,{"$f":"$B$12+SUM($AJ$98:AJ648,$AL$98:AL648)","v":551000},{"$f":"SUM($AM$98:AM648,$AN$98:AN648,$AP$98:AP648)","v":908056.61199966585},{"$f":"SUM($AM$98:AM648,$AP$98:AP648)","v":126730},{"$f":"(AR648/(AVERAGE($AQ$98:AQ648))/AH648*12)","v":7.1652853467976479E-2},{"$f":"(AS648/(AVERAGE($AQ$98:AQ648))/AH648*12)","v":0.01}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552,1460286.6119996661,1000,0,0,230,3650.7165299991648,1463937.3285296652,0,{"$f":"$B$12+SUM($AJ$98:AJ649,$AL$98:AL649)","v":552000},{"$f":"SUM($AM$98:AM649,$AN$98:AN649,$AP$98:AP649)","v":911937.32852966501},{"$f":"SUM($AM$98:AM649,$AP$98:AP649)","v":126960},{"$f":"(AR649/(AVERAGE($AQ$98:AQ649))/AH649*12)","v":7.1698822905076259E-2},{"$f":"(AS649/(AVERAGE($AQ$98:AQ649))/AH649*12)","v":9.9819168173598555E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553,1465167.3285296652,1000,0,0,230,3662.9183213241631,1468830.2468509893,0,{"$f":"$B$12+SUM($AJ$98:AJ650,$AL$98:AL650)","v":553000},{"$f":"SUM($AM$98:AM650,$AN$98:AN650,$AP$98:AP650)","v":915830.24685098918},{"$f":"SUM($AM$98:AM650,$AP$98:AP650)","v":127190},{"$f":"(AR650/(AVERAGE($AQ$98:AQ650))/AH650*12)","v":7.1744948539387191E-2},{"$f":"(AS650/(AVERAGE($AQ$98:AQ650))/AH650*12)","v":9.9638989169675077E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,554,1470060.2468509893,1000,0,0,230,3675.1506171274727,1473735.3974681168,0,{"$f":"$B$12+SUM($AJ$98:AJ651,$AL$98:AL651)","v":554000},{"$f":"SUM($AM$98:AM651,$AN$98:AN651,$AP$98:AP651)","v":919735.3974681166},{"$f":"SUM($AM$98:AM651,$AP$98:AP651)","v":127420},{"$f":"(AR651/(AVERAGE($AQ$98:AQ651))/AH651*12)","v":7.1791230166308256E-2},{"$f":"(AS651/(AVERAGE($AQ$98:AQ651))/AH651*12)","v":9.945945945945946E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555,1474965.3974681168,1000,0,0,230,3687.4134936702922,1478652.8109617871,0,{"$f":"$B$12+SUM($AJ$98:AJ652,$AL$98:AL652)","v":555000},{"$f":"SUM($AM$98:AM652,$AN$98:AN652,$AP$98:AP652)","v":923652.81096178689},{"$f":"SUM($AM$98:AM652,$AP$98:AP652)","v":127650},{"$f":"(AR652/(AVERAGE($AQ$98:AQ652))/AH652*12)","v":7.1837667584039422E-2},{"$f":"(AS652/(AVERAGE($AQ$98:AQ652))/AH652*12)","v":9.9280575539568358E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556,1479882.8109617871,1000,0,0,230,3699.7070274044677,1483582.5179891917,0,{"$f":"$B$12+SUM($AJ$98:AJ653,$AL$98:AL653)","v":556000},{"$f":"SUM($AM$98:AM653,$AN$98:AN653,$AP$98:AP653)","v":927582.51798919134},{"$f":"SUM($AM$98:AM653,$AP$98:AP653)","v":127880},{"$f":"(AR653/(AVERAGE($AQ$98:AQ653))/AH653*12)","v":7.1884260593559374E-2},{"$f":"(AS653/(AVERAGE($AQ$98:AQ653))/AH653*12)","v":9.9102333931777378E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557,1484812.5179891917,1000,0,0,230,3712.0312949729791,1488524.5492841646,0,{"$f":"$B$12+SUM($AJ$98:AJ654,$AL$98:AL654)","v":557000},{"$f":"SUM($AM$98:AM654,$AN$98:AN654,$AP$98:AP654)","v":931524.54928416433},{"$f":"SUM($AM$98:AM654,$AP$98:AP654)","v":128110},{"$f":"(AR654/(AVERAGE($AQ$98:AQ654))/AH654*12)","v":7.1931008998603455E-2},{"$f":"(AS654/(AVERAGE($AQ$98:AQ654))/AH654*12)","v":9.892473118279569E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558,1489754.5492841646,1000,0,0,230,3724.386373210411,1493478.935657375,0,{"$f":"$B$12+SUM($AJ$98:AJ655,$AL$98:AL655)","v":558000},{"$f":"SUM($AM$98:AM655,$AN$98:AN655,$AP$98:AP655)","v":935478.93565737479},{"$f":"SUM($AM$98:AM655,$AP$98:AP655)","v":128340},{"$f":"(AR655/(AVERAGE($AQ$98:AQ655))/AH655*12)","v":7.1977912605641778E-2},{"$f":"(AS655/(AVERAGE($AQ$98:AQ655))/AH655*12)","v":9.874776386404294E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,559,1494708.935657375,1000,0,0,230,3736.7723391434374,1498445.7079965184,0,{"$f":"$B$12+SUM($AJ$98:AJ656,$AL$98:AL656)","v":559000},{"$f":"SUM($AM$98:AM656,$AN$98:AN656,$AP$98:AP656)","v":939445.70799651823},{"$f":"SUM($AM$98:AM656,$AP$98:AP656)","v":128570},{"$f":"(AR656/(AVERAGE($AQ$98:AQ656))/AH656*12)","v":7.2024971223857787E-2},{"$f":"(AS656/(AVERAGE($AQ$98:AQ656))/AH656*12)","v":9.8571428571428577E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,1499675.7079965184,1000,0,0,230,3749.1892699912955,1503424.8972665097,0,{"$f":"$B$12+SUM($AJ$98:AJ657,$AL$98:AL657)","v":560000},{"$f":"SUM($AM$98:AM657,$AN$98:AN657,$AP$98:AP657)","v":943424.89726650936},{"$f":"SUM($AM$98:AM657,$AP$98:AP657)","v":128800},{"$f":"(AR657/(AVERAGE($AQ$98:AQ657))/AH657*12)","v":7.2072184665126771E-2},{"$f":"(AS657/(AVERAGE($AQ$98:AQ657))/AH657*12)","v":9.8395721925133676E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561,1504654.8972665097,1000,0,0,230,3761.6372431662744,1508416.534509676,0,{"$f":"$B$12+SUM($AJ$98:AJ658,$AL$98:AL658)","v":561000},{"$f":"SUM($AM$98:AM658,$AN$98:AN658,$AP$98:AP658)","v":947416.53450967558},{"$f":"SUM($AM$98:AM658,$AP$98:AP658)","v":129030},{"$f":"(AR658/(AVERAGE($AQ$98:AQ658))/AH658*12)","v":7.2119552743994939E-2},{"$f":"(AS658/(AVERAGE($AQ$98:AQ658))/AH658*12)","v":9.8220640569395019E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562,1509646.534509676,1000,0,0,230,3774.11633627419,1513420.6508459502,0,{"$f":"$B$12+SUM($AJ$98:AJ659,$AL$98:AL659)","v":562000},{"$f":"SUM($AM$98:AM659,$AN$98:AN659,$AP$98:AP659)","v":951420.65084594977},{"$f":"SUM($AM$98:AM659,$AP$98:AP659)","v":129260},{"$f":"(AR659/(AVERAGE($AQ$98:AQ659))/AH659*12)","v":7.2167075277658435E-2},{"$f":"(AS659/(AVERAGE($AQ$98:AQ659))/AH659*12)","v":9.8046181172291285E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563,1514650.6508459502,1000,0,0,230,3786.6266271148756,1518437.2774730651,0,{"$f":"$B$12+SUM($AJ$98:AJ660,$AL$98:AL660)","v":563000},{"$f":"SUM($AM$98:AM660,$AN$98:AN660,$AP$98:AP660)","v":955437.27747306449},{"$f":"SUM($AM$98:AM660,$AP$98:AP660)","v":129490},{"$f":"(AR660/(AVERAGE($AQ$98:AQ660))/AH660*12)","v":7.2214752085942663E-2},{"$f":"(AS660/(AVERAGE($AQ$98:AQ660))/AH660*12)","v":9.7872340425531924E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564,1519667.2774730651,1000,0,0,230,3799.1681936826626,1523466.4456667476,0,{"$f":"$B$12+SUM($AJ$98:AJ661,$AL$98:AL661)","v":564000},{"$f":"SUM($AM$98:AM661,$AN$98:AN661,$AP$98:AP661)","v":959466.44566674728},{"$f":"SUM($AM$98:AM661,$AP$98:AP661)","v":129720},{"$f":"(AR661/(AVERAGE($AQ$98:AQ661))/AH661*12)","v":7.2262582991282034E-2},{"$f":"(AS661/(AVERAGE($AQ$98:AQ661))/AH661*12)","v":9.7699115044247789E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,565,{"$f":"AO661+AJ662+AL662+AM662","v":1524696.4456667476},1000,0,0,230,3811.741114166869,{"$f":"AI662+AN662","v":1528508.1867809144},0,{"$f":"$B$12+SUM($AJ$98:AJ662,$AL$98:AL662)","v":565000},{"$f":"SUM($AM$98:AM662,$AN$98:AN662,$AP$98:AP662)","v":963508.1867809142},{"$f":"SUM($AM$98:AM662,$AP$98:AP662)","v":129950},{"$f":"(AR662/(AVERAGE($AQ$98:AQ662))/AH662*12)","v":7.23105678186996E-2},{"$f":"(AS662/(AVERAGE($AQ$98:AQ662))/AH662*12)","v":9.7526501766784443E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566,1529738.1867809144,1000,0,0,230,3824.3454669522857,1533562.5322478667,0,{"$f":"$B$12+SUM($AJ$98:AJ663,$AL$98:AL663)","v":566000},{"$f":"SUM($AM$98:AM663,$AN$98:AN663,$AP$98:AP663)","v":967562.53224786639},{"$f":"SUM($AM$98:AM663,$AP$98:AP663)","v":130180},{"$f":"(AR663/(AVERAGE($AQ$98:AQ663))/AH663*12)","v":7.235870639578712E-2},{"$f":"(AS663/(AVERAGE($AQ$98:AQ663))/AH663*12)","v":9.735449735449736E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567,1534792.5322478667,1000,0,0,230,3836.9813306196666,1538629.5135784864,0,{"$f":"$B$12+SUM($AJ$98:AJ664,$AL$98:AL664)","v":567000},{"$f":"SUM($AM$98:AM664,$AN$98:AN664,$AP$98:AP664)","v":971629.51357848616},{"$f":"SUM($AM$98:AM664,$AP$98:AP664)","v":130410},{"$f":"(AR664/(AVERAGE($AQ$98:AQ664))/AH664*12)","v":7.2406998552685453E-2},{"$f":"(AS664/(AVERAGE($AQ$98:AQ664))/AH664*12)","v":9.7183098591549291E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568,1539859.5135784864,1000,0,0,230,3849.6487839462156,1543709.1623624326,0,{"$f":"$B$12+SUM($AJ$98:AJ665,$AL$98:AL665)","v":568000},{"$f":"SUM($AM$98:AM665,$AN$98:AN665,$AP$98:AP665)","v":975709.16236243222},{"$f":"SUM($AM$98:AM665,$AP$98:AP665)","v":130640},{"$f":"(AR665/(AVERAGE($AQ$98:AQ665))/AH665*12)","v":7.245544412206481E-2},{"$f":"(AS665/(AVERAGE($AQ$98:AQ665))/AH665*12)","v":9.7012302284710007E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569,1544939.1623624326,1000,0,0,230,3862.347905906081,1548801.5102683387,0,{"$f":"$B$12+SUM($AJ$98:AJ666,$AL$98:AL666)","v":569000},{"$f":"SUM($AM$98:AM666,$AN$98:AN666,$AP$98:AP666)","v":979801.51026833826},{"$f":"SUM($AM$98:AM666,$AP$98:AP666)","v":130870},{"$f":"(AR666/(AVERAGE($AQ$98:AQ666))/AH666*12)","v":7.250404293910559E-2},{"$f":"(AS666/(AVERAGE($AQ$98:AQ666))/AH666*12)","v":9.6842105263157899E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570,1550031.5102683387,1000,0,0,230,3875.0787756708469,1553906.5890440096,0,{"$f":"$B$12+SUM($AJ$98:AJ667,$AL$98:AL667)","v":570000},{"$f":"SUM($AM$98:AM667,$AN$98:AN667,$AP$98:AP667)","v":983906.5890440091},{"$f":"SUM($AM$98:AM667,$AP$98:AP667)","v":131100},{"$f":"(AR667/(AVERAGE($AQ$98:AQ667))/AH667*12)","v":7.2552794841479154E-2},{"$f":"(AS667/(AVERAGE($AQ$98:AQ667))/AH667*12)","v":9.6672504378283695E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571,1555136.5890440096,1000,0,0,230,3887.8414726100236,1559024.4305166197,0,{"$f":"$B$12+SUM($AJ$98:AJ668,$AL$98:AL668)","v":571000},{"$f":"SUM($AM$98:AM668,$AN$98:AN668,$AP$98:AP668)","v":988024.43051661912},{"$f":"SUM($AM$98:AM668,$AP$98:AP668)","v":131330},{"$f":"(AR668/(AVERAGE($AQ$98:AQ668))/AH668*12)","v":7.2601699669328917E-2},{"$f":"(AS668/(AVERAGE($AQ$98:AQ668))/AH668*12)","v":9.6503496503496499E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572,1560254.4305166197,1000,0,0,230,3900.6360762915488,1564155.0665929113,0,{"$f":"$B$12+SUM($AJ$98:AJ669,$AL$98:AL669)","v":572000},{"$f":"SUM($AM$98:AM669,$AN$98:AN669,$AP$98:AP669)","v":992155.06659291068},{"$f":"SUM($AM$98:AM669,$AP$98:AP669)","v":131560},{"$f":"(AR669/(AVERAGE($AQ$98:AQ669))/AH669*12)","v":7.2650757265251775E-2},{"$f":"(AS669/(AVERAGE($AQ$98:AQ669))/AH669*12)","v":9.633507853403141E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573,1565385.0665929113,1000,0,0,230,3913.4626664822777,1569298.5292593935,0,{"$f":"$B$12+SUM($AJ$98:AJ670,$AL$98:AL670)","v":573000},{"$f":"SUM($AM$98:AM670,$AN$98:AN670,$AP$98:AP670)","v":996298.52925939299},{"$f":"SUM($AM$98:AM670,$AP$98:AP670)","v":131790},{"$f":"(AR670/(AVERAGE($AQ$98:AQ670))/AH670*12)","v":7.269996747427937E-2},{"$f":"(AS670/(AVERAGE($AQ$98:AQ670))/AH670*12)","v":9.6167247386759573E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574,1570528.5292593935,1000,0,0,230,3926.3213231484838,1574454.8505825419,0,{"$f":"$B$12+SUM($AJ$98:AJ671,$AL$98:AL671)","v":574000},{"$f":"SUM($AM$98:AM671,$AN$98:AN671,$AP$98:AP671)","v":1000454.8505825414},{"$f":"SUM($AM$98:AM671,$AP$98:AP671)","v":132020},{"$f":"(AR671/(AVERAGE($AQ$98:AQ671))/AH671*12)","v":7.2749330143859994E-2},{"$f":"(AS671/(AVERAGE($AQ$98:AQ671))/AH671*12)","v":9.6000000000000009E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575,1575684.8505825419,1000,0,0,230,3939.2121264563543,1579624.0627089983,0,{"$f":"$B$12+SUM($AJ$98:AJ672,$AL$98:AL672)","v":575000},{"$f":"SUM($AM$98:AM672,$AN$98:AN672,$AP$98:AP672)","v":1004624.0627089977},{"$f":"SUM($AM$98:AM672,$AP$98:AP672)","v":132250},{"$f":"(AR672/(AVERAGE($AQ$98:AQ672))/AH672*12)","v":7.2798845123840411E-2},{"$f":"(AS672/(AVERAGE($AQ$98:AQ672))/AH672*12)","v":9.5833333333333343E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576,1580854.0627089983,1000,0,0,230,3952.135156772496,1584806.1978657709,0,{"$f":"$B$12+SUM($AJ$98:AJ673,$AL$98:AL673)","v":576000},{"$f":"SUM($AM$98:AM673,$AN$98:AN673,$AP$98:AP673)","v":1008806.1978657702},{"$f":"SUM($AM$98:AM673,$AP$98:AP673)","v":132480},{"$f":"(AR673/(AVERAGE($AQ$98:AQ673))/AH673*12)","v":7.2848512266447882E-2},{"$f":"(AS673/(AVERAGE($AQ$98:AQ673))/AH673*12)","v":9.5667244367417664E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577,1586036.1978657709,{"$f":"IF(($AG$71-$AG$72)>=AH674,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH674,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI674*$AE$52/12","v":3965.0904946644273},1590001.2883604353,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ674,$AL$98:AL674)","v":577000},{"$f":"SUM($AM$98:AM674,$AN$98:AN674,$AP$98:AP674)","v":1013001.2883604346},{"$f":"SUM($AM$98:AM674,$AP$98:AP674)","v":132710},{"$f":"(AR674/(AVERAGE($AQ$98:AQ674))/AH674*12)","v":7.2898331426272486E-2},{"$f":"(AS674/(AVERAGE($AQ$98:AQ674))/AH674*12)","v":9.5501730103806221E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578,1591231.2883604353,1000,0,0,230,3978.0782209010881,1595209.3665813364,0,{"$f":"$B$12+SUM($AJ$98:AJ675,$AL$98:AL675)","v":578000},{"$f":"SUM($AM$98:AM675,$AN$98:AN675,$AP$98:AP675)","v":1017209.3665813357},{"$f":"SUM($AM$98:AM675,$AP$98:AP675)","v":132940},{"$f":"(AR675/(AVERAGE($AQ$98:AQ675))/AH675*12)","v":7.2948302460249609E-2},{"$f":"(AS675/(AVERAGE($AQ$98:AQ675))/AH675*12)","v":9.5336787564766837E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,579,1596439.3665813364,1000,0,0,230,3991.0984164533406,1600430.4649977896,0,{"$f":"$B$12+SUM($AJ$98:AJ676,$AL$98:AL676)","v":579000},{"$f":"SUM($AM$98:AM676,$AN$98:AN676,$AP$98:AP676)","v":1021430.464997789},{"$f":"SUM($AM$98:AM676,$AP$98:AP676)","v":133170},{"$f":"(AR676/(AVERAGE($AQ$98:AQ676))/AH676*12)","v":7.2998425227642591E-2},{"$f":"(AS676/(AVERAGE($AQ$98:AQ676))/AH676*12)","v":9.5172413793103445E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580,1601660.4649977896,1000,0,0,230,4004.1511624944737,1605664.616160284,0,{"$f":"$B$12+SUM($AJ$98:AJ677,$AL$98:AL677)","v":580000},{"$f":"SUM($AM$98:AM677,$AN$98:AN677,$AP$98:AP677)","v":1025664.6161602836},{"$f":"SUM($AM$98:AM677,$AP$98:AP677)","v":133400},{"$f":"(AR677/(AVERAGE($AQ$98:AQ677))/AH677*12)","v":7.3048699590025537E-2},{"$f":"(AS677/(AVERAGE($AQ$98:AQ677))/AH677*12)","v":9.5008605851979351E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,581,1606894.616160284,1000,0,0,230,4017.2365404007101,1610911.8527006847,0,{"$f":"$B$12+SUM($AJ$98:AJ678,$AL$98:AL678)","v":581000},{"$f":"SUM($AM$98:AM678,$AN$98:AN678,$AP$98:AP678)","v":1029911.8527006842},{"$f":"SUM($AM$98:AM678,$AP$98:AP678)","v":133630},{"$f":"(AR678/(AVERAGE($AQ$98:AQ678))/AH678*12)","v":7.3099125411266327E-2},{"$f":"(AS678/(AVERAGE($AQ$98:AQ678))/AH678*12)","v":9.4845360824742271E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,1612141.8527006847,1000,0,0,230,4030.3546317517116,1616172.2073324365,0,{"$f":"$B$12+SUM($AJ$98:AJ679,$AL$98:AL679)","v":582000},{"$f":"SUM($AM$98:AM679,$AN$98:AN679,$AP$98:AP679)","v":1034172.2073324359},{"$f":"SUM($AM$98:AM679,$AP$98:AP679)","v":133860},{"$f":"(AR679/(AVERAGE($AQ$98:AQ679))/AH679*12)","v":7.314970255750991E-2},{"$f":"(AS679/(AVERAGE($AQ$98:AQ679))/AH679*12)","v":9.4682675814751274E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583,1617402.2073324365,1000,0,0,230,4043.505518331091,1621445.7128507677,0,{"$f":"$B$12+SUM($AJ$98:AJ680,$AL$98:AL680)","v":583000},{"$f":"SUM($AM$98:AM680,$AN$98:AN680,$AP$98:AP680)","v":1038445.712850767},{"$f":"SUM($AM$98:AM680,$AP$98:AP680)","v":134090},{"$f":"(AR680/(AVERAGE($AQ$98:AQ680))/AH680*12)","v":7.3200430897161606E-2},{"$f":"(AS680/(AVERAGE($AQ$98:AQ680))/AH680*12)","v":9.452054794520548E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,584,1622675.7128507677,1000,0,0,230,4056.6892821269189,1626732.4021328946,0,{"$f":"$B$12+SUM($AJ$98:AJ681,$AL$98:AL681)","v":584000},{"$f":"SUM($AM$98:AM681,$AN$98:AN681,$AP$98:AP681)","v":1042732.4021328939},{"$f":"SUM($AM$98:AM681,$AP$98:AP681)","v":134320},{"$f":"(AR681/(AVERAGE($AQ$98:AQ681))/AH681*12)","v":7.3251310300870676E-2},{"$f":"(AS681/(AVERAGE($AQ$98:AQ681))/AH681*12)","v":9.4358974358974366E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,585,1627962.4021328946,1000,0,0,230,4069.906005332236,1632032.3081382269,0,{"$f":"$B$12+SUM($AJ$98:AJ682,$AL$98:AL682)","v":585000},{"$f":"SUM($AM$98:AM682,$AN$98:AN682,$AP$98:AP682)","v":1047032.3081382262},{"$f":"SUM($AM$98:AM682,$AP$98:AP682)","v":134550},{"$f":"(AR682/(AVERAGE($AQ$98:AQ682))/AH682*12)","v":7.3302340641514044E-2},{"$f":"(AS682/(AVERAGE($AQ$98:AQ682))/AH682*12)","v":9.4197952218430039E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586,1633262.3081382269,1000,0,0,230,4083.1557703455669,1637345.4639085724,0,{"$f":"$B$12+SUM($AJ$98:AJ683,$AL$98:AL683)","v":586000},{"$f":"SUM($AM$98:AM683,$AN$98:AN683,$AP$98:AP683)","v":1051345.4639085717},{"$f":"SUM($AM$98:AM683,$AP$98:AP683)","v":134780},{"$f":"(AR683/(AVERAGE($AQ$98:AQ683))/AH683*12)","v":7.3353521794180282E-2},{"$f":"(AS683/(AVERAGE($AQ$98:AQ683))/AH683*12)","v":9.4037478705281102E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587,1638575.4639085724,1000,0,0,230,4096.438659771431,1642671.9025683438,0,{"$f":"$B$12+SUM($AJ$98:AJ684,$AL$98:AL684)","v":587000},{"$f":"SUM($AM$98:AM684,$AN$98:AN684,$AP$98:AP684)","v":1055671.9025683431},{"$f":"SUM($AM$98:AM684,$AP$98:AP684)","v":135010},{"$f":"(AR684/(AVERAGE($AQ$98:AQ684))/AH684*12)","v":7.3404853636153608E-2},{"$f":"(AS684/(AVERAGE($AQ$98:AQ684))/AH684*12)","v":9.3877551020408161E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588,1643901.9025683438,1000,0,0,230,4109.7547564208589,1648011.6573247646,0,{"$f":"$B$12+SUM($AJ$98:AJ685,$AL$98:AL685)","v":588000},{"$f":"SUM($AM$98:AM685,$AN$98:AN685,$AP$98:AP685)","v":1060011.6573247639},{"$f":"SUM($AM$98:AM685,$AP$98:AP685)","v":135240},{"$f":"(AR685/(AVERAGE($AQ$98:AQ685))/AH685*12)","v":7.3456336046898163E-2},{"$f":"(AS685/(AVERAGE($AQ$98:AQ685))/AH685*12)","v":9.3718166383701187E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,589,1649241.6573247646,1000,0,0,230,4123.1041433119117,1653364.7614680766,0,{"$f":"$B$12+SUM($AJ$98:AJ686,$AL$98:AL686)","v":589000},{"$f":"SUM($AM$98:AM686,$AN$98:AN686,$AP$98:AP686)","v":1064364.7614680759},{"$f":"SUM($AM$98:AM686,$AP$98:AP686)","v":135470},{"$f":"(AR686/(AVERAGE($AQ$98:AQ686))/AH686*12)","v":7.3507968908042426E-2},{"$f":"(AS686/(AVERAGE($AQ$98:AQ686))/AH686*12)","v":9.3559322033898301E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590,1654594.7614680766,1000,0,0,230,4136.4869036701912,1658731.2483717469,0,{"$f":"$B$12+SUM($AJ$98:AJ687,$AL$98:AL687)","v":590000},{"$f":"SUM($AM$98:AM687,$AN$98:AN687,$AP$98:AP687)","v":1068731.2483717462},{"$f":"SUM($AM$98:AM687,$AP$98:AP687)","v":135700},{"$f":"(AR687/(AVERAGE($AQ$98:AQ687))/AH687*12)","v":7.3559752103363754E-2},{"$f":"(AS687/(AVERAGE($AQ$98:AQ687))/AH687*12)","v":9.3401015228426389E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591,1659961.2483717469,1000,0,0,230,4149.9031209293671,1664111.1514926762,0,{"$f":"$B$12+SUM($AJ$98:AJ688,$AL$98:AL688)","v":591000},{"$f":"SUM($AM$98:AM688,$AN$98:AN688,$AP$98:AP688)","v":1073111.1514926755},{"$f":"SUM($AM$98:AM688,$AP$98:AP688)","v":135930},{"$f":"(AR688/(AVERAGE($AQ$98:AQ688))/AH688*12)","v":7.3611685518773201E-2},{"$f":"(AS688/(AVERAGE($AQ$98:AQ688))/AH688*12)","v":9.3243243243243245E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592,1665341.1514926762,1000,0,0,230,4163.3528787316909,1669504.5043714079,0,{"$f":"$B$12+SUM($AJ$98:AJ689,$AL$98:AL689)","v":592000},{"$f":"SUM($AM$98:AM689,$AN$98:AN689,$AP$98:AP689)","v":1077504.5043714072},{"$f":"SUM($AM$98:AM689,$AP$98:AP689)","v":136160},{"$f":"(AR689/(AVERAGE($AQ$98:AQ689))/AH689*12)","v":7.3663769042300306E-2},{"$f":"(AS689/(AVERAGE($AQ$98:AQ689))/AH689*12)","v":9.3086003372681286E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,593,1670734.5043714079,1000,0,0,230,4176.8362609285196,1674911.3406323364,0,{"$f":"$B$12+SUM($AJ$98:AJ690,$AL$98:AL690)","v":593000},{"$f":"SUM($AM$98:AM690,$AN$98:AN690,$AP$98:AP690)","v":1081911.3406323357},{"$f":"SUM($AM$98:AM690,$AP$98:AP690)","v":136390},{"$f":"(AR690/(AVERAGE($AQ$98:AQ690))/AH690*12)","v":7.3716002564078273E-2},{"$f":"(AS690/(AVERAGE($AQ$98:AQ690))/AH690*12)","v":9.2929292929292921E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,594,1676141.3406323364,1000,0,0,230,4190.3533515808413,1680331.6939839174,0,{"$f":"$B$12+SUM($AJ$98:AJ691,$AL$98:AL691)","v":594000},{"$f":"SUM($AM$98:AM691,$AN$98:AN691,$AP$98:AP691)","v":1086331.6939839167},{"$f":"SUM($AM$98:AM691,$AP$98:AP691)","v":136620},{"$f":"(AR691/(AVERAGE($AQ$98:AQ691))/AH691*12)","v":7.3768385976329121E-2},{"$f":"(AS691/(AVERAGE($AQ$98:AQ691))/AH691*12)","v":9.2773109243697478E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,595,1681561.6939839174,1000,0,0,230,4203.904234959793,1685765.5982188771,0,{"$f":"$B$12+SUM($AJ$98:AJ692,$AL$98:AL692)","v":595000},{"$f":"SUM($AM$98:AM692,$AN$98:AN692,$AP$98:AP692)","v":1090765.5982188764},{"$f":"SUM($AM$98:AM692,$AP$98:AP692)","v":136850},{"$f":"(AR692/(AVERAGE($AQ$98:AQ692))/AH692*12)","v":7.3820919173349042E-2},{"$f":"(AS692/(AVERAGE($AQ$98:AQ692))/AH692*12)","v":9.2617449664429523E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596,1686995.5982188771,1000,0,0,230,4217.4889955471926,1691213.0872144243,0,{"$f":"$B$12+SUM($AJ$98:AJ693,$AL$98:AL693)","v":596000},{"$f":"SUM($AM$98:AM693,$AN$98:AN693,$AP$98:AP693)","v":1095213.0872144236},{"$f":"SUM($AM$98:AM693,$AP$98:AP693)","v":137080},{"$f":"(AR693/(AVERAGE($AQ$98:AQ693))/AH693*12)","v":7.3873602051493945E-2},{"$f":"(AS693/(AVERAGE($AQ$98:AQ693))/AH693*12)","v":9.2462311557788938E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597,1692443.0872144243,1000,0,0,230,4231.1077180360608,1696674.1949324603,0,{"$f":"$B$12+SUM($AJ$98:AJ694,$AL$98:AL694)","v":597000},{"$f":"SUM($AM$98:AM694,$AN$98:AN694,$AP$98:AP694)","v":1099674.1949324596},{"$f":"SUM($AM$98:AM694,$AP$98:AP694)","v":137310},{"$f":"(AR694/(AVERAGE($AQ$98:AQ694))/AH694*12)","v":7.3926434509165195E-2},{"$f":"(AS694/(AVERAGE($AQ$98:AQ694))/AH694*12)","v":9.2307692307692299E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598,1697904.1949324603,1000,0,0,230,4244.7604873311511,1702148.9554197914,0,{"$f":"$B$12+SUM($AJ$98:AJ695,$AL$98:AL695)","v":598000},{"$f":"SUM($AM$98:AM695,$AN$98:AN695,$AP$98:AP695)","v":1104148.9554197907},{"$f":"SUM($AM$98:AM695,$AP$98:AP695)","v":137540},{"$f":"(AR695/(AVERAGE($AQ$98:AQ695))/AH695*12)","v":7.3979416446795315E-2},{"$f":"(AS695/(AVERAGE($AQ$98:AQ695))/AH695*12)","v":9.2153589315525884E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,599,1703378.9554197914,1000,0,0,230,4258.4473885494781,1707637.402808341,0,{"$f":"$B$12+SUM($AJ$98:AJ696,$AL$98:AL696)","v":599000},{"$f":"SUM($AM$98:AM696,$AN$98:AN696,$AP$98:AP696)","v":1108637.4028083403},{"$f":"SUM($AM$98:AM696,$AP$98:AP696)","v":137770},{"$f":"(AR696/(AVERAGE($AQ$98:AQ696))/AH696*12)","v":7.4032547766834073E-2},{"$f":"(AS696/(AVERAGE($AQ$98:AQ696))/AH696*12)","v":9.1999999999999998E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,1708867.402808341,1000,0,0,230,4272.1685070208523,1713139.5713153619,0,{"$f":"$B$12+SUM($AJ$98:AJ697,$AL$98:AL697)","v":600000},{"$f":"SUM($AM$98:AM697,$AN$98:AN697,$AP$98:AP697)","v":1113139.5713153612},{"$f":"SUM($AM$98:AM697,$AP$98:AP697)","v":138000},{"$f":"(AR697/(AVERAGE($AQ$98:AQ697))/AH697*12)","v":7.4085828373734522E-2},{"$f":"(AS697/(AVERAGE($AQ$98:AQ697))/AH697*12)","v":9.1846921797004988E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601,1714369.5713153619,1000,0,0,230,4285.9239282884046,1718655.4952436504,0,{"$f":"$B$12+SUM($AJ$98:AJ698,$AL$98:AL698)","v":601000},{"$f":"SUM($AM$98:AM698,$AN$98:AN698,$AP$98:AP698)","v":1117655.4952436497},{"$f":"SUM($AM$98:AM698,$AP$98:AP698)","v":138230},{"$f":"(AR698/(AVERAGE($AQ$98:AQ698))/AH698*12)","v":7.4139258173939321E-2},{"$f":"(AS698/(AVERAGE($AQ$98:AQ698))/AH698*12)","v":9.1694352159468438E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602,1719885.4952436504,1000,0,0,230,4299.7137381091261,1724185.2089817596,0,{"$f":"$B$12+SUM($AJ$98:AJ699,$AL$98:AL699)","v":602000},{"$f":"SUM($AM$98:AM699,$AN$98:AN699,$AP$98:AP699)","v":1122185.2089817589},{"$f":"SUM($AM$98:AM699,$AP$98:AP699)","v":138460},{"$f":"(AR699/(AVERAGE($AQ$98:AQ699))/AH699*12)","v":7.4192837075867102E-2},{"$f":"(AS699/(AVERAGE($AQ$98:AQ699))/AH699*12)","v":9.1542288557213934E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,603,1725415.2089817596,1000,0,0,230,4313.5380224543987,1729728.747004214,0,{"$f":"$B$12+SUM($AJ$98:AJ700,$AL$98:AL700)","v":603000},{"$f":"SUM($AM$98:AM700,$AN$98:AN700,$AP$98:AP700)","v":1126728.7470042133},{"$f":"SUM($AM$98:AM700,$AP$98:AP700)","v":138690},{"$f":"(AR700/(AVERAGE($AQ$98:AQ700))/AH700*12)","v":7.4246564989899067E-2},{"$f":"(AS700/(AVERAGE($AQ$98:AQ700))/AH700*12)","v":9.1390728476821188E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,604,1730958.747004214,1000,0,0,230,4327.3968675105343,1735286.1438717246,0,{"$f":"$B$12+SUM($AJ$98:AJ701,$AL$98:AL701)","v":604000},{"$f":"SUM($AM$98:AM701,$AN$98:AN701,$AP$98:AP701)","v":1131286.1438717239},{"$f":"SUM($AM$98:AM701,$AP$98:AP701)","v":138920},{"$f":"(AR701/(AVERAGE($AQ$98:AQ701))/AH701*12)","v":7.4300441828365649E-2},{"$f":"(AS701/(AVERAGE($AQ$98:AQ701))/AH701*12)","v":9.123966942148759E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605,1736516.1438717246,1000,0,0,230,4341.2903596793112,1740857.434231404,0,{"$f":"$B$12+SUM($AJ$98:AJ702,$AL$98:AL702)","v":605000},{"$f":"SUM($AM$98:AM702,$AN$98:AN702,$AP$98:AP702)","v":1135857.4342314033},{"$f":"SUM($AM$98:AM702,$AP$98:AP702)","v":139150},{"$f":"(AR702/(AVERAGE($AQ$98:AQ702))/AH702*12)","v":7.4354467505533317E-2},{"$f":"(AS702/(AVERAGE($AQ$98:AQ702))/AH702*12)","v":9.1089108910891083E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606,1742087.434231404,1000,0,0,230,4355.2185855785092,1746442.6528169825,0,{"$f":"$B$12+SUM($AJ$98:AJ703,$AL$98:AL703)","v":606000},{"$f":"SUM($AM$98:AM703,$AN$98:AN703,$AP$98:AP703)","v":1140442.6528169818},{"$f":"SUM($AM$98:AM703,$AP$98:AP703)","v":139380},{"$f":"(AR703/(AVERAGE($AQ$98:AQ703))/AH703*12)","v":7.4408641937591571E-2},{"$f":"(AS703/(AVERAGE($AQ$98:AQ703))/AH703*12)","v":9.0939044481054363E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607,1747672.6528169825,1000,0,0,230,4369.1816320424559,1752041.8344490249,0,{"$f":"$B$12+SUM($AJ$98:AJ704,$AL$98:AL704)","v":607000},{"$f":"SUM($AM$98:AM704,$AN$98:AN704,$AP$98:AP704)","v":1145041.8344490242},{"$f":"SUM($AM$98:AM704,$AP$98:AP704)","v":139610},{"$f":"(AR704/(AVERAGE($AQ$98:AQ704))/AH704*12)","v":7.4462965042640092E-2},{"$f":"(AS704/(AVERAGE($AQ$98:AQ704))/AH704*12)","v":9.0789473684210528E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,608,1753271.8344490249,1000,0,0,230,4383.1795861225619,1757655.0140351474,0,{"$f":"$B$12+SUM($AJ$98:AJ705,$AL$98:AL705)","v":608000},{"$f":"SUM($AM$98:AM705,$AN$98:AN705,$AP$98:AP705)","v":1149655.0140351467},{"$f":"SUM($AM$98:AM705,$AP$98:AP705)","v":139840},{"$f":"(AR705/(AVERAGE($AQ$98:AQ705))/AH705*12)","v":7.4517436740675819E-2},{"$f":"(AS705/(AVERAGE($AQ$98:AQ705))/AH705*12)","v":9.0640394088669952E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,609,1758885.0140351474,1000,0,0,230,4397.2125350878678,1763282.2265702353,0,{"$f":"$B$12+SUM($AJ$98:AJ706,$AL$98:AL706)","v":609000},{"$f":"SUM($AM$98:AM706,$AN$98:AN706,$AP$98:AP706)","v":1154282.2265702346},{"$f":"SUM($AM$98:AM706,$AP$98:AP706)","v":140070},{"$f":"(AR706/(AVERAGE($AQ$98:AQ706))/AH706*12)","v":7.4572056953580532E-2},{"$f":"(AS706/(AVERAGE($AQ$98:AQ706))/AH706*12)","v":9.0491803278688523E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,610,1764512.2265702353,1000,0,0,230,4411.2805664255884,1768923.5071366609,0,{"$f":"$B$12+SUM($AJ$98:AJ707,$AL$98:AL707)","v":610000},{"$f":"SUM($AM$98:AM707,$AN$98:AN707,$AP$98:AP707)","v":1158923.5071366602},{"$f":"SUM($AM$98:AM707,$AP$98:AP707)","v":140300},{"$f":"(AR707/(AVERAGE($AQ$98:AQ707))/AH707*12)","v":7.462682560510811E-2},{"$f":"(AS707/(AVERAGE($AQ$98:AQ707))/AH707*12)","v":9.0343698854337164E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611,1770153.5071366609,1000,0,0,230,4425.3837678416521,1774578.8909045025,0,{"$f":"$B$12+SUM($AJ$98:AJ708,$AL$98:AL708)","v":611000},{"$f":"SUM($AM$98:AM708,$AN$98:AN708,$AP$98:AP708)","v":1163578.8909045018},{"$f":"SUM($AM$98:AM708,$AP$98:AP708)","v":140530},{"$f":"(AR708/(AVERAGE($AQ$98:AQ708))/AH708*12)","v":7.4681742620872349E-2},{"$f":"(AS708/(AVERAGE($AQ$98:AQ708))/AH708*12)","v":9.0196078431372551E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,1775808.8909045025,1000,0,0,230,4439.5222272612564,1780248.4131317637,0,{"$f":"$B$12+SUM($AJ$98:AJ709,$AL$98:AL709)","v":612000},{"$f":"SUM($AM$98:AM709,$AN$98:AN709,$AP$98:AP709)","v":1168248.413131763},{"$f":"SUM($AM$98:AM709,$AP$98:AP709)","v":140760},{"$f":"(AR709/(AVERAGE($AQ$98:AQ709))/AH709*12)","v":7.4736807928334648E-2},{"$f":"(AS709/(AVERAGE($AQ$98:AQ709))/AH709*12)","v":9.0048939641109299E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,613,1781478.4131317637,1000,0,0,230,4453.696032829409,1785932.109164593,0,{"$f":"$B$12+SUM($AJ$98:AJ710,$AL$98:AL710)","v":613000},{"$f":"SUM($AM$98:AM710,$AN$98:AN710,$AP$98:AP710)","v":1172932.1091645923},{"$f":"SUM($AM$98:AM710,$AP$98:AP710)","v":140990},{"$f":"(AR710/(AVERAGE($AQ$98:AQ710))/AH710*12)","v":7.4792021456791813E-2},{"$f":"(AS710/(AVERAGE($AQ$98:AQ710))/AH710*12)","v":8.9902280130293166E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,1787162.109164593,1000,0,0,230,4467.9052729114819,1791630.0144375046,0,{"$f":"$B$12+SUM($AJ$98:AJ711,$AL$98:AL711)","v":614000},{"$f":"SUM($AM$98:AM711,$AN$98:AN711,$AP$98:AP711)","v":1177630.0144375039},{"$f":"SUM($AM$98:AM711,$AP$98:AP711)","v":141220},{"$f":"(AR711/(AVERAGE($AQ$98:AQ711))/AH711*12)","v":7.4847383137364193E-2},{"$f":"(AS711/(AVERAGE($AQ$98:AQ711))/AH711*12)","v":8.9756097560975603E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615,1792860.0144375046,1000,0,0,230,4482.1500360937616,1797342.1644735984,0,{"$f":"$B$12+SUM($AJ$98:AJ712,$AL$98:AL712)","v":615000},{"$f":"SUM($AM$98:AM712,$AN$98:AN712,$AP$98:AP712)","v":1182342.1644735977},{"$f":"SUM($AM$98:AM712,$AP$98:AP712)","v":141450},{"$f":"(AR712/(AVERAGE($AQ$98:AQ712))/AH712*12)","v":7.49028929029837E-2},{"$f":"(AS712/(AVERAGE($AQ$98:AQ712))/AH712*12)","v":8.9610389610389612E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616,1798572.1644735984,1000,0,0,230,4496.4304111839956,1803068.5948847823,0,{"$f":"$B$12+SUM($AJ$98:AJ713,$AL$98:AL713)","v":616000},{"$f":"SUM($AM$98:AM713,$AN$98:AN713,$AP$98:AP713)","v":1187068.5948847816},{"$f":"SUM($AM$98:AM713,$AP$98:AP713)","v":141680},{"$f":"(AR713/(AVERAGE($AQ$98:AQ713))/AH713*12)","v":7.49585506883821E-2},{"$f":"(AS713/(AVERAGE($AQ$98:AQ713))/AH713*12)","v":8.9465153970826571E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617,1804298.5948847823,1000,0,0,230,4510.7464872119554,1808809.3413719942,0,{"$f":"$B$12+SUM($AJ$98:AJ714,$AL$98:AL714)","v":617000},{"$f":"SUM($AM$98:AM714,$AN$98:AN714,$AP$98:AP714)","v":1191809.3413719935},{"$f":"SUM($AM$98:AM714,$AP$98:AP714)","v":141910},{"$f":"(AR714/(AVERAGE($AQ$98:AQ714))/AH714*12)","v":7.5014356430079365E-2},{"$f":"(AS714/(AVERAGE($AQ$98:AQ714))/AH714*12)","v":8.9320388349514567E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618,1810039.3413719942,1000,0,0,230,4525.0983534299858,1814564.4397254242,0,{"$f":"$B$12+SUM($AJ$98:AJ715,$AL$98:AL715)","v":618000},{"$f":"SUM($AM$98:AM715,$AN$98:AN715,$AP$98:AP715)","v":1196564.4397254235},{"$f":"SUM($AM$98:AM715,$AP$98:AP715)","v":142140},{"$f":"(AR715/(AVERAGE($AQ$98:AQ715))/AH715*12)","v":7.5070310066372228E-2},{"$f":"(AS715/(AVERAGE($AQ$98:AQ715))/AH715*12)","v":8.9176090468497584E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619,1815794.4397254242,1000,0,0,230,4539.4860993135599,1820333.9258247376,0,{"$f":"$B$12+SUM($AJ$98:AJ716,$AL$98:AL716)","v":619000},{"$f":"SUM($AM$98:AM716,$AN$98:AN716,$AP$98:AP716)","v":1201333.9258247369},{"$f":"SUM($AM$98:AM716,$AP$98:AP716)","v":142370},{"$f":"(AR716/(AVERAGE($AQ$98:AQ716))/AH716*12)","v":7.5126411537322649E-2},{"$f":"(AS716/(AVERAGE($AQ$98:AQ716))/AH716*12)","v":8.9032258064516145E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620,1821563.9258247376,1000,0,0,230,4553.9098145618436,1826117.8356392996,0,{"$f":"$B$12+SUM($AJ$98:AJ717,$AL$98:AL717)","v":620000},{"$f":"SUM($AM$98:AM717,$AN$98:AN717,$AP$98:AP717)","v":1206117.8356392989},{"$f":"SUM($AM$98:AM717,$AP$98:AP717)","v":142600},{"$f":"(AR717/(AVERAGE($AQ$98:AQ717))/AH717*12)","v":7.5182660784746697E-2},{"$f":"(AS717/(AVERAGE($AQ$98:AQ717))/AH717*12)","v":8.8888888888888889E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621,1827347.8356392996,1000,0,0,230,4568.369589098249,1831916.2052283979,0,{"$f":"$B$12+SUM($AJ$98:AJ718,$AL$98:AL718)","v":621000},{"$f":"SUM($AM$98:AM718,$AN$98:AN718,$AP$98:AP718)","v":1210916.2052283972},{"$f":"SUM($AM$98:AM718,$AP$98:AP718)","v":142830},{"$f":"(AR718/(AVERAGE($AQ$98:AQ718))/AH718*12)","v":7.5239057752203242E-2},{"$f":"(AS718/(AVERAGE($AQ$98:AQ718))/AH718*12)","v":8.8745980707395505E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622,1833146.2052283979,1000,0,0,230,4582.8655130709949,1837729.0707414688,0,{"$f":"$B$12+SUM($AJ$98:AJ719,$AL$98:AL719)","v":622000},{"$f":"SUM($AM$98:AM719,$AN$98:AN719,$AP$98:AP719)","v":1215729.0707414681},{"$f":"SUM($AM$98:AM719,$AP$98:AP719)","v":143060},{"$f":"(AR719/(AVERAGE($AQ$98:AQ719))/AH719*12)","v":7.5295602384983035E-2},{"$f":"(AS719/(AVERAGE($AQ$98:AQ719))/AH719*12)","v":8.8603531300160514E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623,1838959.0707414688,1000,0,0,230,4597.3976768536713,1843556.4684183225,0,{"$f":"$B$12+SUM($AJ$98:AJ720,$AL$98:AL720)","v":623000},{"$f":"SUM($AM$98:AM720,$AN$98:AN720,$AP$98:AP720)","v":1220556.4684183218},{"$f":"SUM($AM$98:AM720,$AP$98:AP720)","v":143290},{"$f":"(AR720/(AVERAGE($AQ$98:AQ720))/AH720*12)","v":7.5352294630097655E-2},{"$f":"(AS720/(AVERAGE($AQ$98:AQ720))/AH720*12)","v":8.8461538461538473E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624,1844786.4684183225,1000,0,0,230,4611.9661710458058,1849398.4345893683,0,{"$f":"$B$12+SUM($AJ$98:AJ721,$AL$98:AL721)","v":624000},{"$f":"SUM($AM$98:AM721,$AN$98:AN721,$AP$98:AP721)","v":1225398.4345893676},{"$f":"SUM($AM$98:AM721,$AP$98:AP721)","v":143520},{"$f":"(AR721/(AVERAGE($AQ$98:AQ721))/AH721*12)","v":7.5409134436268774E-2},{"$f":"(AS721/(AVERAGE($AQ$98:AQ721))/AH721*12)","v":8.8319999999999996E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,1850628.4345893683,1000,0,0,230,4626.5710864734201,1855255.0056758418,0,{"$f":"$B$12+SUM($AJ$98:AJ722,$AL$98:AL722)","v":625000},{"$f":"SUM($AM$98:AM722,$AN$98:AN722,$AP$98:AP722)","v":1230255.0056758411},{"$f":"SUM($AM$98:AM722,$AP$98:AP722)","v":143750},{"$f":"(AR722/(AVERAGE($AQ$98:AQ722))/AH722*12)","v":7.5466121753917412E-2},{"$f":"(AS722/(AVERAGE($AQ$98:AQ722))/AH722*12)","v":8.8178913738019161E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626,1856485.0056758418,1000,0,0,230,4641.212514189604,1861126.2181900314,0,{"$f":"$B$12+SUM($AJ$98:AJ723,$AL$98:AL723)","v":626000},{"$f":"SUM($AM$98:AM723,$AN$98:AN723,$AP$98:AP723)","v":1235126.2181900307},{"$f":"SUM($AM$98:AM723,$AP$98:AP723)","v":143980},{"$f":"(AR723/(AVERAGE($AQ$98:AQ723))/AH723*12)","v":7.5523256535153294E-2},{"$f":"(AS723/(AVERAGE($AQ$98:AQ723))/AH723*12)","v":8.8038277511961732E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,627,1862356.2181900314,1000,0,0,230,4655.8905454750784,1867012.1087355064,0,{"$f":"$B$12+SUM($AJ$98:AJ724,$AL$98:AL724)","v":627000},{"$f":"SUM($AM$98:AM724,$AN$98:AN724,$AP$98:AP724)","v":1240012.1087355057},{"$f":"SUM($AM$98:AM724,$AP$98:AP724)","v":144210},{"$f":"(AR724/(AVERAGE($AQ$98:AQ724))/AH724*12)","v":7.5580538733764413E-2},{"$f":"(AS724/(AVERAGE($AQ$98:AQ724))/AH724*12)","v":8.7898089171974531E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,628,1868242.1087355064,1000,0,0,230,4670.6052718387664,1872912.7140073453,0,{"$f":"$B$12+SUM($AJ$98:AJ725,$AL$98:AL725)","v":628000},{"$f":"SUM($AM$98:AM725,$AN$98:AN725,$AP$98:AP725)","v":1244912.7140073448},{"$f":"SUM($AM$98:AM725,$AP$98:AP725)","v":144440},{"$f":"(AR725/(AVERAGE($AQ$98:AQ725))/AH725*12)","v":7.5637968305206624E-2},{"$f":"(AS725/(AVERAGE($AQ$98:AQ725))/AH725*12)","v":8.7758346581875996E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629,{"$f":"AO725+AJ726+AL726+AM726","v":1874142.7140073453},1000,0,0,230,4685.3567850183636,{"$f":"AI726+AN726","v":1878828.0707923637},0,{"$f":"$B$12+SUM($AJ$98:AJ726,$AL$98:AL726)","v":629000},{"$f":"SUM($AM$98:AM726,$AN$98:AN726,$AP$98:AP726)","v":1249828.0707923633},{"$f":"SUM($AM$98:AM726,$AP$98:AP726)","v":144670},{"$f":"(AR726/(AVERAGE($AQ$98:AQ726))/AH726*12)","v":7.5695545206593273E-2},{"$f":"(AS726/(AVERAGE($AQ$98:AQ726))/AH726*12)","v":8.7619047619047624E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630,1880058.0707923637,1000,0,0,230,4700.1451769809091,1884758.2159693446,0,{"$f":"$B$12+SUM($AJ$98:AJ727,$AL$98:AL727)","v":630000},{"$f":"SUM($AM$98:AM727,$AN$98:AN727,$AP$98:AP727)","v":1254758.2159693441},{"$f":"SUM($AM$98:AM727,$AP$98:AP727)","v":144900},{"$f":"(AR727/(AVERAGE($AQ$98:AQ727))/AH727*12)","v":7.5753269396685169E-2},{"$f":"(AS727/(AVERAGE($AQ$98:AQ727))/AH727*12)","v":8.7480190174326483E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631,1885988.2159693446,1000,0,0,230,4714.9705399233617,1890703.1865092679,0,{"$f":"$B$12+SUM($AJ$98:AJ728,$AL$98:AL728)","v":631000},{"$f":"SUM($AM$98:AM728,$AN$98:AN728,$AP$98:AP728)","v":1259703.1865092674},{"$f":"SUM($AM$98:AM728,$AP$98:AP728)","v":145130},{"$f":"(AR728/(AVERAGE($AQ$98:AQ728))/AH728*12)","v":7.5811140835880406E-2},{"$f":"(AS728/(AVERAGE($AQ$98:AQ728))/AH728*12)","v":8.7341772151898738E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,1891933.1865092679,1000,0,0,230,4729.8329662731694,1896663.0194755411,0,{"$f":"$B$12+SUM($AJ$98:AJ729,$AL$98:AL729)","v":632000},{"$f":"SUM($AM$98:AM729,$AN$98:AN729,$AP$98:AP729)","v":1264663.0194755406},{"$f":"SUM($AM$98:AM729,$AP$98:AP729)","v":145360},{"$f":"(AR729/(AVERAGE($AQ$98:AQ729))/AH729*12)","v":7.586915948620436E-2},{"$f":"(AS729/(AVERAGE($AQ$98:AQ729))/AH729*12)","v":8.7203791469194318E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633,1897893.0194755411,1000,0,0,230,4744.7325486888521,1902637.7520242298,0,{"$f":"$B$12+SUM($AJ$98:AJ730,$AL$98:AL730)","v":633000},{"$f":"SUM($AM$98:AM730,$AN$98:AN730,$AP$98:AP730)","v":1269637.7520242294},{"$f":"SUM($AM$98:AM730,$AP$98:AP730)","v":145590},{"$f":"(AR730/(AVERAGE($AQ$98:AQ730))/AH730*12)","v":7.592732531129992E-2},{"$f":"(AS730/(AVERAGE($AQ$98:AQ730))/AH730*12)","v":8.7066246056782329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634,1903867.7520242298,1000,0,0,230,4759.6693800605744,1908627.4214042905,0,{"$f":"$B$12+SUM($AJ$98:AJ731,$AL$98:AL731)","v":634000},{"$f":"SUM($AM$98:AM731,$AN$98:AN731,$AP$98:AP731)","v":1274627.42140429},{"$f":"SUM($AM$98:AM731,$AP$98:AP731)","v":145820},{"$f":"(AR731/(AVERAGE($AQ$98:AQ731))/AH731*12)","v":7.5985638276417605E-2},{"$f":"(AS731/(AVERAGE($AQ$98:AQ731))/AH731*12)","v":8.6929133858267733E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635,1909857.4214042905,1000,0,0,230,4774.6435535107257,1914632.0649578013,0,{"$f":"$B$12+SUM($AJ$98:AJ732,$AL$98:AL732)","v":635000},{"$f":"SUM($AM$98:AM732,$AN$98:AN732,$AP$98:AP732)","v":1279632.0649578008},{"$f":"SUM($AM$98:AM732,$AP$98:AP732)","v":146050},{"$f":"(AR732/(AVERAGE($AQ$98:AQ732))/AH732*12)","v":7.604409834840592E-2},{"$f":"(AS732/(AVERAGE($AQ$98:AQ732))/AH732*12)","v":8.6792452830188674E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636,1915862.0649578013,1000,0,0,230,4789.6551623945024,1920651.7201201958,0,{"$f":"$B$12+SUM($AJ$98:AJ733,$AL$98:AL733)","v":636000},{"$f":"SUM($AM$98:AM733,$AN$98:AN733,$AP$98:AP733)","v":1284651.7201201953},{"$f":"SUM($AM$98:AM733,$AP$98:AP733)","v":146280},{"$f":"(AR733/(AVERAGE($AQ$98:AQ733))/AH733*12)","v":7.6102705495701861E-2},{"$f":"(AS733/(AVERAGE($AQ$98:AQ733))/AH733*12)","v":8.6656200941915233E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637,1921881.7201201958,1000,0,0,230,4804.7043003004892,1926686.4244204962,0,{"$f":"$B$12+SUM($AJ$98:AJ734,$AL$98:AL734)","v":637000},{"$f":"SUM($AM$98:AM734,$AN$98:AN734,$AP$98:AP734)","v":1289686.4244204958},{"$f":"SUM($AM$98:AM734,$AP$98:AP734)","v":146510},{"$f":"(AR734/(AVERAGE($AQ$98:AQ734))/AH734*12)","v":7.6161459688321276E-2},{"$f":"(AS734/(AVERAGE($AQ$98:AQ734))/AH734*12)","v":8.6520376175548593E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,638,1927916.4244204962,1000,0,0,230,4819.7910610512399,1932736.2154815474,0,{"$f":"$B$12+SUM($AJ$98:AJ735,$AL$98:AL735)","v":638000},{"$f":"SUM($AM$98:AM735,$AN$98:AN735,$AP$98:AP735)","v":1294736.2154815467},{"$f":"SUM($AM$98:AM735,$AP$98:AP735)","v":146740},{"$f":"(AR735/(AVERAGE($AQ$98:AQ735))/AH735*12)","v":7.6220360897849601E-2},{"$f":"(AS735/(AVERAGE($AQ$98:AQ735))/AH735*12)","v":8.6384976525821604E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,639,1933966.2154815474,1000,0,0,230,4834.9155387038682,1938801.1310202512,0,{"$f":"$B$12+SUM($AJ$98:AJ736,$AL$98:AL736)","v":639000},{"$f":"SUM($AM$98:AM736,$AN$98:AN736,$AP$98:AP736)","v":1299801.1310202505},{"$f":"SUM($AM$98:AM736,$AP$98:AP736)","v":146970},{"$f":"(AR736/(AVERAGE($AQ$98:AQ736))/AH736*12)","v":7.6279409097432541E-2},{"$f":"(AS736/(AVERAGE($AQ$98:AQ736))/AH736*12)","v":8.6250000000000007E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,1940031.1310202512,1000,0,0,230,4850.0778275506282,1944881.2088478019,0,{"$f":"$B$12+SUM($AJ$98:AJ737,$AL$98:AL737)","v":640000},{"$f":"SUM($AM$98:AM737,$AN$98:AN737,$AP$98:AP737)","v":1304881.2088478012},{"$f":"SUM($AM$98:AM737,$AP$98:AP737)","v":147200},{"$f":"(AR737/(AVERAGE($AQ$98:AQ737))/AH737*12)","v":7.6338604261766835E-2},{"$f":"(AS737/(AVERAGE($AQ$98:AQ737))/AH737*12)","v":8.6115444617784701E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641,1946111.2088478019,{"$f":"IF(($AG$71-$AG$72)>=AH738,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH738,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI738*$AE$52/12","v":4865.2780221195044},1950976.4868699214,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ738,$AL$98:AL738)","v":641000},{"$f":"SUM($AM$98:AM738,$AN$98:AN738,$AP$98:AP738)","v":1309976.4868699207},{"$f":"SUM($AM$98:AM738,$AP$98:AP738)","v":147430},{"$f":"(AR738/(AVERAGE($AQ$98:AQ738))/AH738*12)","v":7.6397946367091185E-2},{"$f":"(AS738/(AVERAGE($AQ$98:AQ738))/AH738*12)","v":8.5981308411214943E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642,1952206.4868699214,1000,0,0,230,4880.5162171748034,1957087.0030870961,0,{"$f":"$B$12+SUM($AJ$98:AJ739,$AL$98:AL739)","v":642000},{"$f":"SUM($AM$98:AM739,$AN$98:AN739,$AP$98:AP739)","v":1315087.0030870955},{"$f":"SUM($AM$98:AM739,$AP$98:AP739)","v":147660},{"$f":"(AR739/(AVERAGE($AQ$98:AQ739))/AH739*12)","v":7.6457435391177192E-2},{"$f":"(AS739/(AVERAGE($AQ$98:AQ739))/AH739*12)","v":8.5847589424572317E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643,1958317.0030870961,1000,0,0,230,4895.7925077177397,1963212.795594814,0,{"$f":"$B$12+SUM($AJ$98:AJ740,$AL$98:AL740)","v":643000},{"$f":"SUM($AM$98:AM740,$AN$98:AN740,$AP$98:AP740)","v":1320212.7955948133},{"$f":"SUM($AM$98:AM740,$AP$98:AP740)","v":147890},{"$f":"(AR740/(AVERAGE($AQ$98:AQ740))/AH740*12)","v":7.6517071313320514E-2},{"$f":"(AS740/(AVERAGE($AQ$98:AQ740))/AH740*12)","v":8.5714285714285719E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644,1964442.795594814,1000,0,0,230,4911.106988987035,1969353.902583801,0,{"$f":"$B$12+SUM($AJ$98:AJ741,$AL$98:AL741)","v":644000},{"$f":"SUM($AM$98:AM741,$AN$98:AN741,$AP$98:AP741)","v":1325353.9025838003},{"$f":"SUM($AM$98:AM741,$AP$98:AP741)","v":148120},{"$f":"(AR741/(AVERAGE($AQ$98:AQ741))/AH741*12)","v":7.657685411433196E-2},{"$f":"(AS741/(AVERAGE($AQ$98:AQ741))/AH741*12)","v":8.55813953488372E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645,1970583.902583801,1000,0,0,230,4926.4597564595024,1975510.3623402605,0,{"$f":"$B$12+SUM($AJ$98:AJ742,$AL$98:AL742)","v":645000},{"$f":"SUM($AM$98:AM742,$AN$98:AN742,$AP$98:AP742)","v":1330510.3623402601},{"$f":"SUM($AM$98:AM742,$AP$98:AP742)","v":148350},{"$f":"(AR742/(AVERAGE($AQ$98:AQ742))/AH742*12)","v":7.6636783776528758E-2},{"$f":"(AS742/(AVERAGE($AQ$98:AQ742))/AH742*12)","v":8.5448916408668724E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,646,1976740.3623402605,1000,0,0,230,4941.8509058506506,1981682.2132461113,0,{"$f":"$B$12+SUM($AJ$98:AJ743,$AL$98:AL743)","v":646000},{"$f":"SUM($AM$98:AM743,$AN$98:AN743,$AP$98:AP743)","v":1335682.2132461108},{"$f":"SUM($AM$98:AM743,$AP$98:AP743)","v":148580},{"$f":"(AR743/(AVERAGE($AQ$98:AQ743))/AH743*12)","v":7.6696860283725937E-2},{"$f":"(AS743/(AVERAGE($AQ$98:AQ743))/AH743*12)","v":8.5316846986089635E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647,1982912.2132461113,1000,0,0,230,4957.2805331152786,1987869.4937792267,0,{"$f":"$B$12+SUM($AJ$98:AJ744,$AL$98:AL744)","v":647000},{"$f":"SUM($AM$98:AM744,$AN$98:AN744,$AP$98:AP744)","v":1340869.4937792262},{"$f":"SUM($AM$98:AM744,$AP$98:AP744)","v":148810},{"$f":"(AR744/(AVERAGE($AQ$98:AQ744))/AH744*12)","v":7.675708362122767E-2},{"$f":"(AS744/(AVERAGE($AQ$98:AQ744))/AH744*12)","v":8.518518518518519E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,648,1989099.4937792267,1000,0,0,230,4972.748734448066,1994072.2425136748,0,{"$f":"$B$12+SUM($AJ$98:AJ745,$AL$98:AL745)","v":648000},{"$f":"SUM($AM$98:AM745,$AN$98:AN745,$AP$98:AP745)","v":1346072.2425136743},{"$f":"SUM($AM$98:AM745,$AP$98:AP745)","v":149040},{"$f":"(AR745/(AVERAGE($AQ$98:AQ745))/AH745*12)","v":7.6817453775818889E-2},{"$f":"(AS745/(AVERAGE($AQ$98:AQ745))/AH745*12)","v":8.5053929121725741E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649,1995302.2425136748,1000,0,0,230,4988.2556062841868,2000290.4981199589,0,{"$f":"$B$12+SUM($AJ$98:AJ746,$AL$98:AL746)","v":649000},{"$f":"SUM($AM$98:AM746,$AN$98:AN746,$AP$98:AP746)","v":1351290.4981199584},{"$f":"SUM($AM$98:AM746,$AP$98:AP746)","v":149270},{"$f":"(AR746/(AVERAGE($AQ$98:AQ746))/AH746*12)","v":7.6877970735756779E-2},{"$f":"(AS746/(AVERAGE($AQ$98:AQ746))/AH746*12)","v":8.4923076923076914E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,2001520.4981199589,1000,0,0,230,5003.8012452998973,2006524.2993652588,0,{"$f":"$B$12+SUM($AJ$98:AJ747,$AL$98:AL747)","v":650000},{"$f":"SUM($AM$98:AM747,$AN$98:AN747,$AP$98:AP747)","v":1356524.2993652581},{"$f":"SUM($AM$98:AM747,$AP$98:AP747)","v":149500},{"$f":"(AR747/(AVERAGE($AQ$98:AQ747))/AH747*12)","v":7.6938634490762589E-2},{"$f":"(AS747/(AVERAGE($AQ$98:AQ747))/AH747*12)","v":8.4792626728110599E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651,2007754.2993652588,1000,0,0,230,5019.3857484131468,2012773.6851136719,0,{"$f":"$B$12+SUM($AJ$98:AJ748,$AL$98:AL748)","v":651000},{"$f":"SUM($AM$98:AM748,$AN$98:AN748,$AP$98:AP748)","v":1361773.6851136712},{"$f":"SUM($AM$98:AM748,$AP$98:AP748)","v":149730},{"$f":"(AR748/(AVERAGE($AQ$98:AQ748))/AH748*12)","v":7.6999445032013308E-2},{"$f":"(AS748/(AVERAGE($AQ$98:AQ748))/AH748*12)","v":8.4662576687116568E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652,2014003.6851136719,1000,0,0,230,5035.0092127841799,2019038.6943264562,0,{"$f":"$B$12+SUM($AJ$98:AJ749,$AL$98:AL749)","v":652000},{"$f":"SUM($AM$98:AM749,$AN$98:AN749,$AP$98:AP749)","v":1367038.6943264555},{"$f":"SUM($AM$98:AM749,$AP$98:AP749)","v":149960},{"$f":"(AR749/(AVERAGE($AQ$98:AQ749))/AH749*12)","v":7.7060402352133447E-2},{"$f":"(AS749/(AVERAGE($AQ$98:AQ749))/AH749*12)","v":8.4532924961715165E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,653,2020268.6943264562,1000,0,0,230,5050.6717358161404,2025319.3660622723,0,{"$f":"$B$12+SUM($AJ$98:AJ750,$AL$98:AL750)","v":653000},{"$f":"SUM($AM$98:AM750,$AN$98:AN750,$AP$98:AP750)","v":1372319.3660622716},{"$f":"SUM($AM$98:AM750,$AP$98:AP750)","v":150190},{"$f":"(AR750/(AVERAGE($AQ$98:AQ750))/AH750*12)","v":7.7121506445187171E-2},{"$f":"(AS750/(AVERAGE($AQ$98:AQ750))/AH750*12)","v":8.4403669724770636E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654,2026549.3660622723,1000,0,0,230,5066.373415155681,2031615.7394774279,0,{"$f":"$B$12+SUM($AJ$98:AJ751,$AL$98:AL751)","v":654000},{"$f":"SUM($AM$98:AM751,$AN$98:AN751,$AP$98:AP751)","v":1377615.7394774272},{"$f":"SUM($AM$98:AM751,$AP$98:AP751)","v":150420},{"$f":"(AR751/(AVERAGE($AQ$98:AQ751))/AH751*12)","v":7.7182757306670069E-2},{"$f":"(AS751/(AVERAGE($AQ$98:AQ751))/AH751*12)","v":8.4274809160305338E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655,2032845.7394774279,1000,0,0,230,5082.1143486935698,2037927.8538261214,0,{"$f":"$B$12+SUM($AJ$98:AJ752,$AL$98:AL752)","v":655000},{"$f":"SUM($AM$98:AM752,$AN$98:AN752,$AP$98:AP752)","v":1382927.853826121},{"$f":"SUM($AM$98:AM752,$AP$98:AP752)","v":150650},{"$f":"(AR752/(AVERAGE($AQ$98:AQ752))/AH752*12)","v":7.7244154933501452E-2},{"$f":"(AS752/(AVERAGE($AQ$98:AQ752))/AH752*12)","v":8.4146341463414639E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656,2039157.8538261214,1000,0,0,230,5097.894634565303,2044255.7484606868,0,{"$f":"$B$12+SUM($AJ$98:AJ753,$AL$98:AL753)","v":656000},{"$f":"SUM($AM$98:AM753,$AN$98:AN753,$AP$98:AP753)","v":1388255.7484606863},{"$f":"SUM($AM$98:AM753,$AP$98:AP753)","v":150880},{"$f":"(AR753/(AVERAGE($AQ$98:AQ753))/AH753*12)","v":7.7305699324016389E-2},{"$f":"(AS753/(AVERAGE($AQ$98:AQ753))/AH753*12)","v":8.4018264840182641E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,657,2045485.7484606868,1000,0,0,230,5113.7143711517165,2050599.4628318385,0,{"$f":"$B$12+SUM($AJ$98:AJ754,$AL$98:AL754)","v":657000},{"$f":"SUM($AM$98:AM754,$AN$98:AN754,$AP$98:AP754)","v":1393599.4628318381},{"$f":"SUM($AM$98:AM754,$AP$98:AP754)","v":151110},{"$f":"(AR754/(AVERAGE($AQ$98:AQ754))/AH754*12)","v":7.7367390477958001E-2},{"$f":"(AS754/(AVERAGE($AQ$98:AQ754))/AH754*12)","v":8.389057750759878E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658,2051829.4628318385,1000,0,0,230,5129.5736570795962,2056959.0364889181,0,{"$f":"$B$12+SUM($AJ$98:AJ755,$AL$98:AL755)","v":658000},{"$f":"SUM($AM$98:AM755,$AN$98:AN755,$AP$98:AP755)","v":1398959.0364889177},{"$f":"SUM($AM$98:AM755,$AP$98:AP755)","v":151340},{"$f":"(AR755/(AVERAGE($AQ$98:AQ755))/AH755*12)","v":7.742922839646979E-2},{"$f":"(AS755/(AVERAGE($AQ$98:AQ755))/AH755*12)","v":8.3763277693474966E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659,2058189.0364889181,1000,0,0,230,5145.4725912222957,2063334.5090801404,0,{"$f":"$B$12+SUM($AJ$98:AJ756,$AL$98:AL756)","v":659000},{"$f":"SUM($AM$98:AM756,$AN$98:AN756,$AP$98:AP756)","v":1404334.5090801397},{"$f":"SUM($AM$98:AM756,$AP$98:AP756)","v":151570},{"$f":"(AR756/(AVERAGE($AQ$98:AQ756))/AH756*12)","v":7.7491213082087992E-2},{"$f":"(AS756/(AVERAGE($AQ$98:AQ756))/AH756*12)","v":8.3636363636363648E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,2064564.5090801404,1000,0,0,230,5161.4112727003512,2069725.9203528408,0,{"$f":"$B$12+SUM($AJ$98:AJ757,$AL$98:AL757)","v":660000},{"$f":"SUM($AM$98:AM757,$AN$98:AN757,$AP$98:AP757)","v":1409725.9203528401},{"$f":"SUM($AM$98:AM757,$AP$98:AP757)","v":151800},{"$f":"(AR757/(AVERAGE($AQ$98:AQ757))/AH757*12)","v":7.7553344538734151E-2},{"$f":"(AS757/(AVERAGE($AQ$98:AQ757))/AH757*12)","v":8.3509833585476544E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,2070955.9203528408,1000,0,0,230,5177.3898008821016,2076133.310153723,0,{"$f":"$B$12+SUM($AJ$98:AJ758,$AL$98:AL758)","v":661000},{"$f":"SUM($AM$98:AM758,$AN$98:AN758,$AP$98:AP758)","v":1415133.3101537223},{"$f":"SUM($AM$98:AM758,$AP$98:AP758)","v":152030},{"$f":"(AR758/(AVERAGE($AQ$98:AQ758))/AH758*12)","v":7.7615622771707554E-2},{"$f":"(AS758/(AVERAGE($AQ$98:AQ758))/AH758*12)","v":8.3383685800604221E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,2077363.310153723,1000,0,0,230,5193.4082753843077,2082556.7184291072,0,{"$f":"$B$12+SUM($AJ$98:AJ759,$AL$98:AL759)","v":662000},{"$f":"SUM($AM$98:AM759,$AN$98:AN759,$AP$98:AP759)","v":1420556.7184291065},{"$f":"SUM($AM$98:AM759,$AP$98:AP759)","v":152260},{"$f":"(AR759/(AVERAGE($AQ$98:AQ759))/AH759*12)","v":7.7678047787677895E-2},{"$f":"(AS759/(AVERAGE($AQ$98:AQ759))/AH759*12)","v":8.3257918552036188E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663,2083786.7184291072,1000,0,0,230,5209.4667960727684,2088996.1852251799,0,{"$f":"$B$12+SUM($AJ$98:AJ760,$AL$98:AL760)","v":663000},{"$f":"SUM($AM$98:AM760,$AN$98:AN760,$AP$98:AP760)","v":1425996.1852251794},{"$f":"SUM($AM$98:AM760,$AP$98:AP760)","v":152490},{"$f":"(AR760/(AVERAGE($AQ$98:AQ760))/AH760*12)","v":7.7740619594678054E-2},{"$f":"(AS760/(AVERAGE($AQ$98:AQ760))/AH760*12)","v":8.3132530120481919E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664,2090226.1852251799,1000,0,0,230,5225.5654630629497,2095451.7506882427,0,{"$f":"$B$12+SUM($AJ$98:AJ761,$AL$98:AL761)","v":664000},{"$f":"SUM($AM$98:AM761,$AN$98:AN761,$AP$98:AP761)","v":1431451.7506882423},{"$f":"SUM($AM$98:AM761,$AP$98:AP761)","v":152720},{"$f":"(AR761/(AVERAGE($AQ$98:AQ761))/AH761*12)","v":7.78033382020967E-2},{"$f":"(AS761/(AVERAGE($AQ$98:AQ761))/AH761*12)","v":8.3007518796992478E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,2096681.7506882427,1000,0,0,230,5241.7043767206069,2101923.4550649635,0,{"$f":"$B$12+SUM($AJ$98:AJ762,$AL$98:AL762)","v":665000},{"$f":"SUM($AM$98:AM762,$AN$98:AN762,$AP$98:AP762)","v":1436923.4550649629},{"$f":"SUM($AM$98:AM762,$AP$98:AP762)","v":152950},{"$f":"(AR762/(AVERAGE($AQ$98:AQ762))/AH762*12)","v":7.7866203620671287E-2},{"$f":"(AS762/(AVERAGE($AQ$98:AQ762))/AH762*12)","v":8.2882882882882886E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666,2103153.4550649635,1000,0,0,230,5257.8836376624085,2108411.3387026261,0,{"$f":"$B$12+SUM($AJ$98:AJ763,$AL$98:AL763)","v":666000},{"$f":"SUM($AM$98:AM763,$AN$98:AN763,$AP$98:AP763)","v":1442411.3387026254},{"$f":"SUM($AM$98:AM763,$AP$98:AP763)","v":153180},{"$f":"(AR763/(AVERAGE($AQ$98:AQ763))/AH763*12)","v":7.7929215862480944E-2},{"$f":"(AS763/(AVERAGE($AQ$98:AQ763))/AH763*12)","v":8.2758620689655157E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667,2109641.3387026261,1000,0,0,230,5274.1033467565649,2114915.4420493827,0,{"$f":"$B$12+SUM($AJ$98:AJ764,$AL$98:AL764)","v":667000},{"$f":"SUM($AM$98:AM764,$AN$98:AN764,$AP$98:AP764)","v":1447915.442049382},{"$f":"SUM($AM$98:AM764,$AP$98:AP764)","v":153410},{"$f":"(AR764/(AVERAGE($AQ$98:AQ764))/AH764*12)","v":7.799237494093933E-2},{"$f":"(AS764/(AVERAGE($AQ$98:AQ764))/AH764*12)","v":8.263473053892214E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668,2116145.4420493827,1000,0,0,230,5290.3636051234562,2121435.8056545062,0,{"$f":"$B$12+SUM($AJ$98:AJ765,$AL$98:AL765)","v":668000},{"$f":"SUM($AM$98:AM765,$AN$98:AN765,$AP$98:AP765)","v":1453435.8056545055},{"$f":"SUM($AM$98:AM765,$AP$98:AP765)","v":153640},{"$f":"(AR765/(AVERAGE($AQ$98:AQ765))/AH765*12)","v":7.8055680870787861E-2},{"$f":"(AS765/(AVERAGE($AQ$98:AQ765))/AH765*12)","v":8.2511210762331831E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669,2122665.8056545062,1000,0,0,230,5306.6645141362651,2127972.4701686422,0,{"$f":"$B$12+SUM($AJ$98:AJ766,$AL$98:AL766)","v":669000},{"$f":"SUM($AM$98:AM766,$AN$98:AN766,$AP$98:AP766)","v":1458972.4701686418},{"$f":"SUM($AM$98:AM766,$AP$98:AP766)","v":153870},{"$f":"(AR766/(AVERAGE($AQ$98:AQ766))/AH766*12)","v":7.8119133668088703E-2},{"$f":"(AS766/(AVERAGE($AQ$98:AQ766))/AH766*12)","v":8.2388059701492544E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670,2129202.4701686422,1000,0,0,230,5323.0061754216049,2134525.4763440639,0,{"$f":"$B$12+SUM($AJ$98:AJ767,$AL$98:AL767)","v":670000},{"$f":"SUM($AM$98:AM767,$AN$98:AN767,$AP$98:AP767)","v":1464525.4763440634},{"$f":"SUM($AM$98:AM767,$AP$98:AP767)","v":154100},{"$f":"(AR767/(AVERAGE($AQ$98:AQ767))/AH767*12)","v":7.8182733350218039E-2},{"$f":"(AS767/(AVERAGE($AQ$98:AQ767))/AH767*12)","v":8.2265275707898659E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671,2135755.4763440639,1000,0,0,230,5339.3886908601589,2141094.8650349239,0,{"$f":"$B$12+SUM($AJ$98:AJ768,$AL$98:AL768)","v":671000},{"$f":"SUM($AM$98:AM768,$AN$98:AN768,$AP$98:AP768)","v":1470094.8650349237},{"$f":"SUM($AM$98:AM768,$AP$98:AP768)","v":154330},{"$f":"(AR768/(AVERAGE($AQ$98:AQ768))/AH768*12)","v":7.8246479935859259E-2},{"$f":"(AS768/(AVERAGE($AQ$98:AQ768))/AH768*12)","v":8.2142857142857156E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672,2142324.8650349239,1000,0,0,230,5355.8121625873091,2147680.6771975113,0,{"$f":"$B$12+SUM($AJ$98:AJ769,$AL$98:AL769)","v":672000},{"$f":"SUM($AM$98:AM769,$AN$98:AN769,$AP$98:AP769)","v":1475680.6771975111},{"$f":"SUM($AM$98:AM769,$AP$98:AP769)","v":154560},{"$f":"(AR769/(AVERAGE($AQ$98:AQ769))/AH769*12)","v":7.8310373444996334E-2},{"$f":"(AS769/(AVERAGE($AQ$98:AQ769))/AH769*12)","v":8.2020802377414555E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673,2148910.6771975113,1000,0,0,230,5372.2766929937779,2154282.9538905052,0,{"$f":"$B$12+SUM($AJ$98:AJ770,$AL$98:AL770)","v":673000},{"$f":"SUM($AM$98:AM770,$AN$98:AN770,$AP$98:AP770)","v":1481282.9538905048},{"$f":"SUM($AM$98:AM770,$AP$98:AP770)","v":154790},{"$f":"(AR770/(AVERAGE($AQ$98:AQ770))/AH770*12)","v":7.837441389890723E-2},{"$f":"(AS770/(AVERAGE($AQ$98:AQ770))/AH770*12)","v":8.1899109792284864E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674,2155512.9538905052,1000,0,0,230,5388.7823847262634,2160901.7362752315,0,{"$f":"$B$12+SUM($AJ$98:AJ771,$AL$98:AL771)","v":674000},{"$f":"SUM($AM$98:AM771,$AN$98:AN771,$AP$98:AP771)","v":1486901.736275231},{"$f":"SUM($AM$98:AM771,$AP$98:AP771)","v":155020},{"$f":"(AR771/(AVERAGE($AQ$98:AQ771))/AH771*12)","v":7.8438601320157245E-2},{"$f":"(AS771/(AVERAGE($AQ$98:AQ771))/AH771*12)","v":8.1777777777777769E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675,2162131.7362752315,1000,0,0,230,5405.3293406880784,2167537.0656159194,0,{"$f":"$B$12+SUM($AJ$98:AJ772,$AL$98:AL772)","v":675000},{"$f":"SUM($AM$98:AM772,$AN$98:AN772,$AP$98:AP772)","v":1492537.0656159192},{"$f":"SUM($AM$98:AM772,$AP$98:AP772)","v":155250},{"$f":"(AR772/(AVERAGE($AQ$98:AQ772))/AH772*12)","v":7.8502935732592732E-2},{"$f":"(AS772/(AVERAGE($AQ$98:AQ772))/AH772*12)","v":8.16568047337278E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,676,2168767.0656159194,1000,0,0,230,5421.9176640397982,2174188.9832799593,0,{"$f":"$B$12+SUM($AJ$98:AJ773,$AL$98:AL773)","v":676000},{"$f":"SUM($AM$98:AM773,$AN$98:AN773,$AP$98:AP773)","v":1498188.9832799591},{"$f":"SUM($AM$98:AM773,$AP$98:AP773)","v":155480},{"$f":"(AR773/(AVERAGE($AQ$98:AQ773))/AH773*12)","v":7.8567417161334419E-2},{"$f":"(AS773/(AVERAGE($AQ$98:AQ773))/AH773*12)","v":8.1536189069423923E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,677,2175418.9832799593,1000,0,0,230,5438.5474581998978,2180857.5307381591,0,{"$f":"$B$12+SUM($AJ$98:AJ774,$AL$98:AL774)","v":677000},{"$f":"SUM($AM$98:AM774,$AN$98:AN774,$AP$98:AP774)","v":1503857.5307381588},{"$f":"SUM($AM$98:AM774,$AP$98:AP774)","v":155710},{"$f":"(AR774/(AVERAGE($AQ$98:AQ774))/AH774*12)","v":7.8632045632771277E-2},{"$f":"(AS774/(AVERAGE($AQ$98:AQ774))/AH774*12)","v":8.1415929203539836E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,678,2182087.5307381591,1000,0,0,230,5455.2188268453974,2187542.7495650044,0,{"$f":"$B$12+SUM($AJ$98:AJ775,$AL$98:AL775)","v":678000},{"$f":"SUM($AM$98:AM775,$AN$98:AN775,$AP$98:AP775)","v":1509542.7495650041},{"$f":"SUM($AM$98:AM775,$AP$98:AP775)","v":155940},{"$f":"(AR775/(AVERAGE($AQ$98:AQ775))/AH775*12)","v":7.8696821174554163E-2},{"$f":"(AS775/(AVERAGE($AQ$98:AQ775))/AH775*12)","v":8.1296023564064804E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679,2188772.7495650044,1000,0,0,230,5471.931873912511,2194244.6814389168,0,{"$f":"$B$12+SUM($AJ$98:AJ776,$AL$98:AL776)","v":679000},{"$f":"SUM($AM$98:AM776,$AN$98:AN776,$AP$98:AP776)","v":1515244.6814389166},{"$f":"SUM($AM$98:AM776,$AP$98:AP776)","v":156170},{"$f":"(AR776/(AVERAGE($AQ$98:AQ776))/AH776*12)","v":7.8761743815589522E-2},{"$f":"(AS776/(AVERAGE($AQ$98:AQ776))/AH776*12)","v":8.1176470588235298E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,2195474.6814389168,1000,0,0,230,5488.6867035972928,2200963.368142514,0,{"$f":"$B$12+SUM($AJ$98:AJ777,$AL$98:AL777)","v":680000},{"$f":"SUM($AM$98:AM777,$AN$98:AN777,$AP$98:AP777)","v":1520963.3681425138},{"$f":"SUM($AM$98:AM777,$AP$98:AP777)","v":156400},{"$f":"(AR777/(AVERAGE($AQ$98:AQ777))/AH777*12)","v":7.882681358603337E-2},{"$f":"(AS777/(AVERAGE($AQ$98:AQ777))/AH777*12)","v":8.1057268722466956E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681,2202193.368142514,1000,0,0,230,5505.483420356285,2207698.8515628702,0,{"$f":"$B$12+SUM($AJ$98:AJ778,$AL$98:AL778)","v":681000},{"$f":"SUM($AM$98:AM778,$AN$98:AN778,$AP$98:AP778)","v":1526698.85156287},{"$f":"SUM($AM$98:AM778,$AP$98:AP778)","v":156630},{"$f":"(AR778/(AVERAGE($AQ$98:AQ778))/AH778*12)","v":7.8892030517284994E-2},{"$f":"(AS778/(AVERAGE($AQ$98:AQ778))/AH778*12)","v":8.0938416422287399E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,682,2208928.8515628702,1000,0,0,230,5522.3221289071762,2214451.1736917775,0,{"$f":"$B$12+SUM($AJ$98:AJ779,$AL$98:AL779)","v":682000},{"$f":"SUM($AM$98:AM779,$AN$98:AN779,$AP$98:AP779)","v":1532451.173691777},{"$f":"SUM($AM$98:AM779,$AP$98:AP779)","v":156860},{"$f":"(AR779/(AVERAGE($AQ$98:AQ779))/AH779*12)","v":7.8957394641981107E-2},{"$f":"(AS779/(AVERAGE($AQ$98:AQ779))/AH779*12)","v":8.0819912152269406E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683,2215681.1736917775,1000,0,0,230,5539.2029342294436,2221220.3766260068,0,{"$f":"$B$12+SUM($AJ$98:AJ780,$AL$98:AL780)","v":683000},{"$f":"SUM($AM$98:AM780,$AN$98:AN780,$AP$98:AP780)","v":1538220.3766260066},{"$f":"SUM($AM$98:AM780,$AP$98:AP780)","v":157090},{"$f":"(AR780/(AVERAGE($AQ$98:AQ780))/AH780*12)","v":7.9022905993989701E-2},{"$f":"(AS780/(AVERAGE($AQ$98:AQ780))/AH780*12)","v":8.0701754385964913E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,2222450.3766260068,1000,0,0,230,5556.1259415650165,2228006.5025675716,0,{"$f":"$B$12+SUM($AJ$98:AJ781,$AL$98:AL781)","v":684000},{"$f":"SUM($AM$98:AM781,$AN$98:AN781,$AP$98:AP781)","v":1544006.5025675716},{"$f":"SUM($AM$98:AM781,$AP$98:AP781)","v":157320},{"$f":"(AR781/(AVERAGE($AQ$98:AQ781))/AH781*12)","v":7.9088564608404244E-2},{"$f":"(AS781/(AVERAGE($AQ$98:AQ781))/AH781*12)","v":8.058394160583942E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685,2229236.5025675716,1000,0,0,230,5573.0912564189284,2234809.5938239903,0,{"$f":"$B$12+SUM($AJ$98:AJ782,$AL$98:AL782)","v":685000},{"$f":"SUM($AM$98:AM782,$AN$98:AN782,$AP$98:AP782)","v":1549809.5938239906},{"$f":"SUM($AM$98:AM782,$AP$98:AP782)","v":157550},{"$f":"(AR782/(AVERAGE($AQ$98:AQ782))/AH782*12)","v":7.915437052153769E-2},{"$f":"(AS782/(AVERAGE($AQ$98:AQ782))/AH782*12)","v":8.0466472303207005E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686,2236039.5938239903,1000,0,0,230,5590.0989845599761,2241629.6928085503,0,{"$f":"$B$12+SUM($AJ$98:AJ783,$AL$98:AL783)","v":686000},{"$f":"SUM($AM$98:AM783,$AN$98:AN783,$AP$98:AP783)","v":1555629.6928085505},{"$f":"SUM($AM$98:AM783,$AP$98:AP783)","v":157780},{"$f":"(AR783/(AVERAGE($AQ$98:AQ783))/AH783*12)","v":7.9220323770916798E-2},{"$f":"(AS783/(AVERAGE($AQ$98:AQ783))/AH783*12)","v":8.034934497816594E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,687,2242859.6928085503,1000,0,0,230,5607.1492320213756,2248466.8420405718,0,{"$f":"$B$12+SUM($AJ$98:AJ784,$AL$98:AL784)","v":687000},{"$f":"SUM($AM$98:AM784,$AN$98:AN784,$AP$98:AP784)","v":1561466.8420405718},{"$f":"SUM($AM$98:AM784,$AP$98:AP784)","v":158010},{"$f":"(AR784/(AVERAGE($AQ$98:AQ784))/AH784*12)","v":7.928642439527632E-2},{"$f":"(AS784/(AVERAGE($AQ$98:AQ784))/AH784*12)","v":8.0232558139534879E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688,2249696.8420405718,1000,0,0,230,5624.2421051014289,2255321.0841456731,0,{"$f":"$B$12+SUM($AJ$98:AJ785,$AL$98:AL785)","v":688000},{"$f":"SUM($AM$98:AM785,$AN$98:AN785,$AP$98:AP785)","v":1567321.0841456733},{"$f":"SUM($AM$98:AM785,$AP$98:AP785)","v":158240},{"$f":"(AR785/(AVERAGE($AQ$98:AQ785))/AH785*12)","v":7.9352672434553267E-2},{"$f":"(AS785/(AVERAGE($AQ$98:AQ785))/AH785*12)","v":8.0116110304789562E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689,2256551.0841456731,1000,0,0,230,5641.3777103641833,2262192.4618560374,0,{"$f":"$B$12+SUM($AJ$98:AJ786,$AL$98:AL786)","v":689000},{"$f":"SUM($AM$98:AM786,$AN$98:AN786,$AP$98:AP786)","v":1573192.4618560376},{"$f":"SUM($AM$98:AM786,$AP$98:AP786)","v":158470},{"$f":"(AR786/(AVERAGE($AQ$98:AQ786))/AH786*12)","v":7.9419067929881362E-2},{"$f":"(AS786/(AVERAGE($AQ$98:AQ786))/AH786*12)","v":8.0000000000000002E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,2263422.4618560374,1000,0,0,230,5658.5561546400932,2269081.0180106773,0,{"$f":"$B$12+SUM($AJ$98:AJ787,$AL$98:AL787)","v":690000},{"$f":"SUM($AM$98:AM787,$AN$98:AN787,$AP$98:AP787)","v":1579081.0180106778},{"$f":"SUM($AM$98:AM787,$AP$98:AP787)","v":158700},{"$f":"(AR787/(AVERAGE($AQ$98:AQ787))/AH787*12)","v":7.9485610923585373E-2},{"$f":"(AS787/(AVERAGE($AQ$98:AQ787))/AH787*12)","v":7.9884225759768446E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691,2270311.0180106773,1000,0,0,230,5675.7775450266927,2275986.7955557038,0,{"$f":"$B$12+SUM($AJ$98:AJ788,$AL$98:AL788)","v":691000},{"$f":"SUM($AM$98:AM788,$AN$98:AN788,$AP$98:AP788)","v":1584986.7955557045},{"$f":"SUM($AM$98:AM788,$AP$98:AP788)","v":158930},{"$f":"(AR788/(AVERAGE($AQ$98:AQ788))/AH788*12)","v":7.9552301459175578E-2},{"$f":"(AS788/(AVERAGE($AQ$98:AQ788))/AH788*12)","v":7.9768786127167625E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692,2277216.7955557038,1000,0,0,230,5693.0419888892602,2282909.837544593,0,{"$f":"$B$12+SUM($AJ$98:AJ789,$AL$98:AL789)","v":692000},{"$f":"SUM($AM$98:AM789,$AN$98:AN789,$AP$98:AP789)","v":1590909.8375445937},{"$f":"SUM($AM$98:AM789,$AP$98:AP789)","v":159160},{"$f":"(AR789/(AVERAGE($AQ$98:AQ789))/AH789*12)","v":7.9619139581342424E-2},{"$f":"(AS789/(AVERAGE($AQ$98:AQ789))/AH789*12)","v":7.9653679653679654E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693,{"$f":"AO789+AJ790+AL790+AM790","v":2284139.837544593},1000,0,0,230,5710.3495938614824,{"$f":"AI790+AN790","v":2289850.1871384545},0,{"$f":"$B$12+SUM($AJ$98:AJ790,$AL$98:AL790)","v":693000},{"$f":"SUM($AM$98:AM790,$AN$98:AN790,$AP$98:AP790)","v":1596850.1871384552},{"$f":"SUM($AM$98:AM790,$AP$98:AP790)","v":159390},{"$f":"(AR790/(AVERAGE($AQ$98:AQ790))/AH790*12)","v":7.9686125335950958E-2},{"$f":"(AS790/(AVERAGE($AQ$98:AQ790))/AH790*12)","v":7.9538904899135454E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,2291080.1871384545,1000,0,0,230,5727.7004678461353,2296807.8876063009,0,{"$f":"$B$12+SUM($AJ$98:AJ791,$AL$98:AL791)","v":694000},{"$f":"SUM($AM$98:AM791,$AN$98:AN791,$AP$98:AP791)","v":1602807.8876063013},{"$f":"SUM($AM$98:AM791,$AP$98:AP791)","v":159620},{"$f":"(AR791/(AVERAGE($AQ$98:AQ791))/AH791*12)","v":7.9753258770035529E-2},{"$f":"(AS791/(AVERAGE($AQ$98:AQ791))/AH791*12)","v":7.9424460431654666E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695,2298037.8876063009,1000,0,0,230,5745.0947190157522,2303782.9823253164,0,{"$f":"$B$12+SUM($AJ$98:AJ792,$AL$98:AL792)","v":695000},{"$f":"SUM($AM$98:AM792,$AN$98:AN792,$AP$98:AP792)","v":1608782.9823253171},{"$f":"SUM($AM$98:AM792,$AP$98:AP792)","v":159850},{"$f":"(AR792/(AVERAGE($AQ$98:AQ792))/AH792*12)","v":7.9820539931794457E-2},{"$f":"(AS792/(AVERAGE($AQ$98:AQ792))/AH792*12)","v":7.9310344827586213E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,696,2305012.9823253164,1000,0,0,230,5762.5324558132916,2310775.5147811295,0,{"$f":"$B$12+SUM($AJ$98:AJ793,$AL$98:AL793)","v":696000},{"$f":"SUM($AM$98:AM793,$AN$98:AN793,$AP$98:AP793)","v":1614775.5147811305},{"$f":"SUM($AM$98:AM793,$AP$98:AP793)","v":160080},{"$f":"(AR793/(AVERAGE($AQ$98:AQ793))/AH793*12)","v":7.9887968870584788E-2},{"$f":"(AS793/(AVERAGE($AQ$98:AQ793))/AH793*12)","v":7.9196556671449064E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,697,2312005.5147811295,1000,0,0,230,5780.0137869528235,2317785.5285680825,0,{"$f":"$B$12+SUM($AJ$98:AJ794,$AL$98:AL794)","v":697000},{"$f":"SUM($AM$98:AM794,$AN$98:AN794,$AP$98:AP794)","v":1620785.5285680832},{"$f":"SUM($AM$98:AM794,$AP$98:AP794)","v":160310},{"$f":"(AR794/(AVERAGE($AQ$98:AQ794))/AH794*12)","v":7.9955545636917105E-2},{"$f":"(AS794/(AVERAGE($AQ$98:AQ794))/AH794*12)","v":7.908309455587393E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698,2319015.5285680825,1000,0,0,230,5797.5388214202057,2324813.0673895027,0,{"$f":"$B$12+SUM($AJ$98:AJ795,$AL$98:AL795)","v":698000},{"$f":"SUM($AM$98:AM795,$AN$98:AN795,$AP$98:AP795)","v":1626813.0673895031},{"$f":"SUM($AM$98:AM795,$AP$98:AP795)","v":160540},{"$f":"(AR795/(AVERAGE($AQ$98:AQ795))/AH795*12)","v":8.0023270282450307E-2},{"$f":"(AS795/(AVERAGE($AQ$98:AQ795))/AH795*12)","v":7.8969957081545059E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699,2326043.0673895027,1000,0,0,230,5815.1076684737563,2331858.1750579765,0,{"$f":"$B$12+SUM($AJ$98:AJ796,$AL$98:AL796)","v":699000},{"$f":"SUM($AM$98:AM796,$AN$98:AN796,$AP$98:AP796)","v":1632858.175057977},{"$f":"SUM($AM$98:AM796,$AP$98:AP796)","v":160770},{"$f":"(AR796/(AVERAGE($AQ$98:AQ796))/AH796*12)","v":8.0091142859986614E-2},{"$f":"(AS796/(AVERAGE($AQ$98:AQ796))/AH796*12)","v":7.8857142857142876E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,2333088.1750579765,1000,0,0,230,5832.7204376449408,2338920.8954956215,0,{"$f":"$B$12+SUM($AJ$98:AJ797,$AL$98:AL797)","v":700000},{"$f":"SUM($AM$98:AM797,$AN$98:AN797,$AP$98:AP797)","v":1638920.895495622},{"$f":"SUM($AM$98:AM797,$AP$98:AP797)","v":161000},{"$f":"(AR797/(AVERAGE($AQ$98:AQ797))/AH797*12)","v":8.0159163423466323E-2},{"$f":"(AS797/(AVERAGE($AQ$98:AQ797))/AH797*12)","v":7.8744650499286747E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,701,2340150.8954956215,1000,0,0,230,5850.3772387390536,2346001.2727343608,0,{"$f":"$B$12+SUM($AJ$98:AJ798,$AL$98:AL798)","v":701000},{"$f":"SUM($AM$98:AM798,$AN$98:AN798,$AP$98:AP798)","v":1645001.272734361},{"$f":"SUM($AM$98:AM798,$AP$98:AP798)","v":161230},{"$f":"(AR798/(AVERAGE($AQ$98:AQ798))/AH798*12)","v":8.0227332027963033E-2},{"$f":"(AS798/(AVERAGE($AQ$98:AQ798))/AH798*12)","v":7.8632478632478641E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702,2347231.2727343608,1000,0,0,230,5868.0781818359019,2353099.3509161966,0,{"$f":"$B$12+SUM($AJ$98:AJ799,$AL$98:AL799)","v":702000},{"$f":"SUM($AM$98:AM799,$AN$98:AN799,$AP$98:AP799)","v":1651099.3509161968},{"$f":"SUM($AM$98:AM799,$AP$98:AP799)","v":161460},{"$f":"(AR799/(AVERAGE($AQ$98:AQ799))/AH799*12)","v":8.0295648729678509E-2},{"$f":"(AS799/(AVERAGE($AQ$98:AQ799))/AH799*12)","v":7.852062588904694E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,703,2354329.3509161966,1000,0,0,230,5885.8233772904905,2360215.1742934869,0,{"$f":"$B$12+SUM($AJ$98:AJ800,$AL$98:AL800)","v":703000},{"$f":"SUM($AM$98:AM800,$AN$98:AN800,$AP$98:AP800)","v":1657215.1742934873},{"$f":"SUM($AM$98:AM800,$AP$98:AP800)","v":161690},{"$f":"(AR800/(AVERAGE($AQ$98:AQ800))/AH800*12)","v":8.0364113585937896E-2},{"$f":"(AS800/(AVERAGE($AQ$98:AQ800))/AH800*12)","v":7.8409090909090911E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704,2361445.1742934869,1000,0,0,230,5903.6129357337168,2367348.7872292204,0,{"$f":"$B$12+SUM($AJ$98:AJ801,$AL$98:AL801)","v":704000},{"$f":"SUM($AM$98:AM801,$AN$98:AN801,$AP$98:AP801)","v":1663348.7872292211},{"$f":"SUM($AM$98:AM801,$AP$98:AP801)","v":161920},{"$f":"(AR801/(AVERAGE($AQ$98:AQ801))/AH801*12)","v":8.0432726655184777E-2},{"$f":"(AS801/(AVERAGE($AQ$98:AQ801))/AH801*12)","v":7.8297872340425539E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705,2368578.7872292204,{"$f":"IF(($AG$71-$AG$72)>=AH802,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH802,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI802*$AE$52/12","v":5921.4469680730508},2374500.2341972934,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ802,$AL$98:AL802)","v":705000},{"$f":"SUM($AM$98:AM802,$AN$98:AN802,$AP$98:AP802)","v":1669500.2341972943},{"$f":"SUM($AM$98:AM802,$AP$98:AP802)","v":162150},{"$f":"(AR802/(AVERAGE($AQ$98:AQ802))/AH802*12)","v":8.0501487996976401E-2},{"$f":"(AS802/(AVERAGE($AQ$98:AQ802))/AH802*12)","v":7.8186968838526924E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,706,2375730.2341972934,1000,0,0,230,5939.3255854932331,2381669.5597827868,0,{"$f":"$B$12+SUM($AJ$98:AJ803,$AL$98:AL803)","v":706000},{"$f":"SUM($AM$98:AM803,$AN$98:AN803,$AP$98:AP803)","v":1675669.5597827875},{"$f":"SUM($AM$98:AM803,$AP$98:AP803)","v":162380},{"$f":"(AR803/(AVERAGE($AQ$98:AQ803))/AH803*12)","v":8.0570397671978905E-2},{"$f":"(AS803/(AVERAGE($AQ$98:AQ803))/AH803*12)","v":7.8076379066478081E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,707,2382899.5597827868,1000,0,0,230,5957.2488994569658,2388856.8086822438,0,{"$f":"$B$12+SUM($AJ$98:AJ804,$AL$98:AL804)","v":707000},{"$f":"SUM($AM$98:AM804,$AN$98:AN804,$AP$98:AP804)","v":1681856.8086822445},{"$f":"SUM($AM$98:AM804,$AP$98:AP804)","v":162610},{"$f":"(AR804/(AVERAGE($AQ$98:AQ804))/AH804*12)","v":8.0639455741962685E-2},{"$f":"(AS804/(AVERAGE($AQ$98:AQ804))/AH804*12)","v":7.7966101694915257E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708,2390086.8086822438,1000,0,0,230,5975.2170217056091,2396062.0257039494,0,{"$f":"$B$12+SUM($AJ$98:AJ805,$AL$98:AL805)","v":708000},{"$f":"SUM($AM$98:AM805,$AN$98:AN805,$AP$98:AP805)","v":1688062.0257039501},{"$f":"SUM($AM$98:AM805,$AP$98:AP805)","v":162840},{"$f":"(AR805/(AVERAGE($AQ$98:AQ805))/AH805*12)","v":8.0708662269797518E-2},{"$f":"(AS805/(AVERAGE($AQ$98:AQ805))/AH805*12)","v":7.7856135401974617E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,709,2397292.0257039494,1000,0,0,230,5993.2300642598739,2403285.2557682092,0,{"$f":"$B$12+SUM($AJ$98:AJ806,$AL$98:AL806)","v":709000},{"$f":"SUM($AM$98:AM806,$AN$98:AN806,$AP$98:AP806)","v":1694285.2557682099},{"$f":"SUM($AM$98:AM806,$AP$98:AP806)","v":163070},{"$f":"(AR806/(AVERAGE($AQ$98:AQ806))/AH806*12)","v":8.0778017319448225E-2},{"$f":"(AS806/(AVERAGE($AQ$98:AQ806))/AH806*12)","v":7.7746478873239443E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,2404515.2557682092,1000,0,0,230,6011.2881394205224,2410526.5439076298,0,{"$f":"$B$12+SUM($AJ$98:AJ807,$AL$98:AL807)","v":710000},{"$f":"SUM($AM$98:AM807,$AN$98:AN807,$AP$98:AP807)","v":1700526.5439076305},{"$f":"SUM($AM$98:AM807,$AP$98:AP807)","v":163300},{"$f":"(AR807/(AVERAGE($AQ$98:AQ807))/AH807*12)","v":8.0847520955969837E-2},{"$f":"(AS807/(AVERAGE($AQ$98:AQ807))/AH807*12)","v":7.7637130801687763E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,711,2411756.5439076298,1000,0,0,230,6029.3913597690744,2417785.9352673991,0,{"$f":"$B$12+SUM($AJ$98:AJ808,$AL$98:AL808)","v":711000},{"$f":"SUM($AM$98:AM808,$AN$98:AN808,$AP$98:AP808)","v":1706785.9352673995},{"$f":"SUM($AM$98:AM808,$AP$98:AP808)","v":163530},{"$f":"(AR808/(AVERAGE($AQ$98:AQ808))/AH808*12)","v":8.091717324550321E-2},{"$f":"(AS808/(AVERAGE($AQ$98:AQ808))/AH808*12)","v":7.7528089887640445E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712,2419015.9352673991,1000,0,0,230,6047.5398381684972,2425063.4751055674,0,{"$f":"$B$12+SUM($AJ$98:AJ809,$AL$98:AL809)","v":712000},{"$f":"SUM($AM$98:AM809,$AN$98:AN809,$AP$98:AP809)","v":1713063.4751055681},{"$f":"SUM($AM$98:AM809,$AP$98:AP809)","v":163760},{"$f":"(AR809/(AVERAGE($AQ$98:AQ809))/AH809*12)","v":8.0986974255270558E-2},{"$f":"(AS809/(AVERAGE($AQ$98:AQ809))/AH809*12)","v":7.7419354838709677E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,713,2426293.4751055674,1000,0,0,230,6065.7336877639182,2432359.2087933314,0,{"$f":"$B$12+SUM($AJ$98:AJ810,$AL$98:AL810)","v":713000},{"$f":"SUM($AM$98:AM810,$AN$98:AN810,$AP$98:AP810)","v":1719359.2087933321},{"$f":"SUM($AM$98:AM810,$AP$98:AP810)","v":163990},{"$f":"(AR810/(AVERAGE($AQ$98:AQ810))/AH810*12)","v":8.1056924053570872E-2},{"$f":"(AS810/(AVERAGE($AQ$98:AQ810))/AH810*12)","v":7.7310924369747899E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714,2433589.2087933314,1000,0,0,230,6083.9730219833282,2439673.1818153146,0,{"$f":"$B$12+SUM($AJ$98:AJ811,$AL$98:AL811)","v":714000},{"$f":"SUM($AM$98:AM811,$AN$98:AN811,$AP$98:AP811)","v":1725673.1818153155},{"$f":"SUM($AM$98:AM811,$AP$98:AP811)","v":164220},{"$f":"(AR811/(AVERAGE($AQ$98:AQ811))/AH811*12)","v":8.1127022709775648E-2},{"$f":"(AS811/(AVERAGE($AQ$98:AQ811))/AH811*12)","v":7.7202797202797196E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715,2440903.1818153146,1000,0,0,230,6102.257954538286,2447005.4397698529,0,{"$f":"$B$12+SUM($AJ$98:AJ812,$AL$98:AL812)","v":715000},{"$f":"SUM($AM$98:AM812,$AN$98:AN812,$AP$98:AP812)","v":1732005.4397698538},{"$f":"SUM($AM$98:AM812,$AP$98:AP812)","v":164450},{"$f":"(AR812/(AVERAGE($AQ$98:AQ812))/AH812*12)","v":8.1197270294324525E-2},{"$f":"(AS812/(AVERAGE($AQ$98:AQ812))/AH812*12)","v":7.7094972067039101E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,716,2448235.4397698529,1000,0,0,230,6120.5885994246319,2454356.0283692777,0,{"$f":"$B$12+SUM($AJ$98:AJ813,$AL$98:AL813)","v":716000},{"$f":"SUM($AM$98:AM813,$AN$98:AN813,$AP$98:AP813)","v":1738356.0283692784},{"$f":"SUM($AM$98:AM813,$AP$98:AP813)","v":164680},{"$f":"(AR813/(AVERAGE($AQ$98:AQ813))/AH813*12)","v":8.1267666878720848E-2},{"$f":"(AS813/(AVERAGE($AQ$98:AQ813))/AH813*12)","v":7.6987447698744771E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,2455586.0283692777,1000,0,0,230,6138.9650709231937,2461724.993440201,0,{"$f":"$B$12+SUM($AJ$98:AJ814,$AL$98:AL814)","v":717000},{"$f":"SUM($AM$98:AM814,$AN$98:AN814,$AP$98:AP814)","v":1744724.9934402015},{"$f":"SUM($AM$98:AM814,$AP$98:AP814)","v":164910},{"$f":"(AR814/(AVERAGE($AQ$98:AQ814))/AH814*12)","v":8.1338212535527629E-2},{"$f":"(AS814/(AVERAGE($AQ$98:AQ814))/AH814*12)","v":7.6880222841225632E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718,2462954.993440201,1000,0,0,230,6157.3874836005025,2469112.3809238016,0,{"$f":"$B$12+SUM($AJ$98:AJ815,$AL$98:AL815)","v":718000},{"$f":"SUM($AM$98:AM815,$AN$98:AN815,$AP$98:AP815)","v":1751112.380923802},{"$f":"SUM($AM$98:AM815,$AP$98:AP815)","v":165140},{"$f":"(AR815/(AVERAGE($AQ$98:AQ815))/AH815*12)","v":8.1408907338363118E-2},{"$f":"(AS815/(AVERAGE($AQ$98:AQ815))/AH815*12)","v":7.6773296244784413E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719,2470342.3809238016,1000,0,0,230,6175.8559523095037,2476518.236876111,0,{"$f":"$B$12+SUM($AJ$98:AJ816,$AL$98:AL816)","v":719000},{"$f":"SUM($AM$98:AM816,$AN$98:AN816,$AP$98:AP816)","v":1757518.2368761115},{"$f":"SUM($AM$98:AM816,$AP$98:AP816)","v":165370},{"$f":"(AR816/(AVERAGE($AQ$98:AQ816))/AH816*12)","v":8.1479751361896668E-2},{"$f":"(AS816/(AVERAGE($AQ$98:AQ816))/AH816*12)","v":7.6666666666666671E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,2477748.236876111,1000,0,0,230,6194.3705921902774,2483942.6074683014,0,{"$f":"$B$12+SUM($AJ$98:AJ817,$AL$98:AL817)","v":720000},{"$f":"SUM($AM$98:AM817,$AN$98:AN817,$AP$98:AP817)","v":1763942.6074683017},{"$f":"SUM($AM$98:AM817,$AP$98:AP817)","v":165600},{"$f":"(AR817/(AVERAGE($AQ$98:AQ817))/AH817*12)","v":8.1550744681844728E-2},{"$f":"(AS817/(AVERAGE($AQ$98:AQ817))/AH817*12)","v":7.6560332871012486E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721,2485172.6074683014,1000,0,0,230,6212.9315186707536,2491385.5389869721,0,{"$f":"$B$12+SUM($AJ$98:AJ818,$AL$98:AL818)","v":721000},{"$f":"SUM($AM$98:AM818,$AN$98:AN818,$AP$98:AP818)","v":1770385.5389869725},{"$f":"SUM($AM$98:AM818,$AP$98:AP818)","v":165830},{"$f":"(AR818/(AVERAGE($AQ$98:AQ818))/AH818*12)","v":8.1621887374966562E-2},{"$f":"(AS818/(AVERAGE($AQ$98:AQ818))/AH818*12)","v":7.6454293628808864E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722,2492615.5389869721,1000,0,0,230,6231.5388474674301,2498847.0778344395,0,{"$f":"$B$12+SUM($AJ$98:AJ819,$AL$98:AL819)","v":722000},{"$f":"SUM($AM$98:AM819,$AN$98:AN819,$AP$98:AP819)","v":1776847.0778344399},{"$f":"SUM($AM$98:AM819,$AP$98:AP819)","v":166060},{"$f":"(AR819/(AVERAGE($AQ$98:AQ819))/AH819*12)","v":8.169317951906023E-2},{"$f":"(AS819/(AVERAGE($AQ$98:AQ819))/AH819*12)","v":7.6348547717842328E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723,2500077.0778344395,1000,0,0,230,6250.1926945860987,2506327.2705290257,0,{"$f":"$B$12+SUM($AJ$98:AJ820,$AL$98:AL820)","v":723000},{"$f":"SUM($AM$98:AM820,$AN$98:AN820,$AP$98:AP820)","v":1783327.2705290259},{"$f":"SUM($AM$98:AM820,$AP$98:AP820)","v":166290},{"$f":"(AR820/(AVERAGE($AQ$98:AQ820))/AH820*12)","v":8.1764621192958714E-2},{"$f":"(AS820/(AVERAGE($AQ$98:AQ820))/AH820*12)","v":7.6243093922651935E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724,2507557.2705290257,1000,0,0,230,6268.8931763225637,2513826.163705348,0,{"$f":"$B$12+SUM($AJ$98:AJ821,$AL$98:AL821)","v":724000},{"$f":"SUM($AM$98:AM821,$AN$98:AN821,$AP$98:AP821)","v":1789826.1637053485},{"$f":"SUM($AM$98:AM821,$AP$98:AP821)","v":166520},{"$f":"(AR821/(AVERAGE($AQ$98:AQ821))/AH821*12)","v":8.1836212476525755E-2},{"$f":"(AS821/(AVERAGE($AQ$98:AQ821))/AH821*12)","v":7.6137931034482749E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725,2515056.163705348,1000,0,0,230,6287.6404092633702,2521343.8041146114,0,{"$f":"$B$12+SUM($AJ$98:AJ822,$AL$98:AL822)","v":725000},{"$f":"SUM($AM$98:AM822,$AN$98:AN822,$AP$98:AP822)","v":1796343.8041146118},{"$f":"SUM($AM$98:AM822,$AP$98:AP822)","v":166750},{"$f":"(AR822/(AVERAGE($AQ$98:AQ822))/AH822*12)","v":8.1907953450652021E-2},{"$f":"(AS822/(AVERAGE($AQ$98:AQ822))/AH822*12)","v":7.603305785123967E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,726,2522573.8041146114,1000,0,0,230,6306.4345102865273,2528880.2386248978,0,{"$f":"$B$12+SUM($AJ$98:AJ823,$AL$98:AL823)","v":726000},{"$f":"SUM($AM$98:AM823,$AN$98:AN823,$AP$98:AP823)","v":1802880.2386248983},{"$f":"SUM($AM$98:AM823,$AP$98:AP823)","v":166980},{"$f":"(AR823/(AVERAGE($AQ$98:AQ823))/AH823*12)","v":8.197984419725117E-2},{"$f":"(AS823/(AVERAGE($AQ$98:AQ823))/AH823*12)","v":7.5928473177441537E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727,2530110.2386248978,1000,0,0,230,6325.2755965622446,2536435.5142214601,0,{"$f":"$B$12+SUM($AJ$98:AJ824,$AL$98:AL824)","v":727000},{"$f":"SUM($AM$98:AM824,$AN$98:AN824,$AP$98:AP824)","v":1809435.5142214606},{"$f":"SUM($AM$98:AM824,$AP$98:AP824)","v":167210},{"$f":"(AR824/(AVERAGE($AQ$98:AQ824))/AH824*12)","v":8.2051884799256028E-2},{"$f":"(AS824/(AVERAGE($AQ$98:AQ824))/AH824*12)","v":7.5824175824175822E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,2537665.5142214601,1000,0,0,230,6344.1637855536501,2544009.6780070136,0,{"$f":"$B$12+SUM($AJ$98:AJ825,$AL$98:AL825)","v":728000},{"$f":"SUM($AM$98:AM825,$AN$98:AN825,$AP$98:AP825)","v":1816009.6780070141},{"$f":"SUM($AM$98:AM825,$AP$98:AP825)","v":167440},{"$f":"(AR825/(AVERAGE($AQ$98:AQ825))/AH825*12)","v":8.2124075340614763E-2},{"$f":"(AS825/(AVERAGE($AQ$98:AQ825))/AH825*12)","v":7.5720164609053495E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729,2545239.6780070136,1000,0,0,230,6363.0991950175339,2551602.7772020311,0,{"$f":"$B$12+SUM($AJ$98:AJ826,$AL$98:AL826)","v":729000},{"$f":"SUM($AM$98:AM826,$AN$98:AN826,$AP$98:AP826)","v":1822602.7772020316},{"$f":"SUM($AM$98:AM826,$AP$98:AP826)","v":167670},{"$f":"(AR826/(AVERAGE($AQ$98:AQ826))/AH826*12)","v":8.2196415906287013E-2},{"$f":"(AS826/(AVERAGE($AQ$98:AQ826))/AH826*12)","v":7.5616438356164387E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,2552832.7772020311,1000,0,0,230,6382.0819430050769,2559214.859145036,0,{"$f":"$B$12+SUM($AJ$98:AJ827,$AL$98:AL827)","v":730000},{"$f":"SUM($AM$98:AM827,$AN$98:AN827,$AP$98:AP827)","v":1829214.8591450367},{"$f":"SUM($AM$98:AM827,$AP$98:AP827)","v":167900},{"$f":"(AR827/(AVERAGE($AQ$98:AQ827))/AH827*12)","v":8.2268906582240273E-2},{"$f":"(AS827/(AVERAGE($AQ$98:AQ827))/AH827*12)","v":7.5512995896032838E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731,2560444.859145036,1000,0,0,230,6401.1121478625901,2566845.9712928985,0,{"$f":"$B$12+SUM($AJ$98:AJ828,$AL$98:AL828)","v":731000},{"$f":"SUM($AM$98:AM828,$AN$98:AN828,$AP$98:AP828)","v":1835845.9712928992},{"$f":"SUM($AM$98:AM828,$AP$98:AP828)","v":168130},{"$f":"(AR828/(AVERAGE($AQ$98:AQ828))/AH828*12)","v":8.2341547455446126E-2},{"$f":"(AS828/(AVERAGE($AQ$98:AQ828))/AH828*12)","v":7.5409836065573766E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732,2568075.9712928985,1000,0,0,230,6420.1899282322456,2574496.1612211308,0,{"$f":"$B$12+SUM($AJ$98:AJ829,$AL$98:AL829)","v":732000},{"$f":"SUM($AM$98:AM829,$AN$98:AN829,$AP$98:AP829)","v":1842496.1612211314},{"$f":"SUM($AM$98:AM829,$AP$98:AP829)","v":168360},{"$f":"(AR829/(AVERAGE($AQ$98:AQ829))/AH829*12)","v":8.2414338613876564E-2},{"$f":"(AS829/(AVERAGE($AQ$98:AQ829))/AH829*12)","v":7.5306957708049117E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733,2575726.1612211308,1000,0,0,230,6439.3154030528267,2582165.4766241834,0,{"$f":"$B$12+SUM($AJ$98:AJ830,$AL$98:AL830)","v":733000},{"$f":"SUM($AM$98:AM830,$AN$98:AN830,$AP$98:AP830)","v":1849165.4766241843},{"$f":"SUM($AM$98:AM830,$AP$98:AP830)","v":168590},{"$f":"(AR830/(AVERAGE($AQ$98:AQ830))/AH830*12)","v":8.2487280146500364E-2},{"$f":"(AS830/(AVERAGE($AQ$98:AQ830))/AH830*12)","v":7.5204359673024515E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,2583395.4766241834,1000,0,0,230,6458.4886915604584,2589853.9653157438,0,{"$f":"$B$12+SUM($AJ$98:AJ831,$AL$98:AL831)","v":734000},{"$f":"SUM($AM$98:AM831,$AN$98:AN831,$AP$98:AP831)","v":1855853.9653157447},{"$f":"SUM($AM$98:AM831,$AP$98:AP831)","v":168820},{"$f":"(AR831/(AVERAGE($AQ$98:AQ831))/AH831*12)","v":8.2560372143279534E-2},{"$f":"(AS831/(AVERAGE($AQ$98:AQ831))/AH831*12)","v":7.5102040816326533E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,2591083.9653157438,1000,0,0,230,6477.7099132893591,2597561.675229033,0,{"$f":"$B$12+SUM($AJ$98:AJ832,$AL$98:AL832)","v":735000},{"$f":"SUM($AM$98:AM832,$AN$98:AN832,$AP$98:AP832)","v":1862561.6752290342},{"$f":"SUM($AM$98:AM832,$AP$98:AP832)","v":169050},{"$f":"(AR832/(AVERAGE($AQ$98:AQ832))/AH832*12)","v":8.2633614695165669E-2},{"$f":"(AS832/(AVERAGE($AQ$98:AQ832))/AH832*12)","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,736,2598791.675229033,1000,0,0,230,6496.9791880725825,2605288.6544171055,0,{"$f":"$B$12+SUM($AJ$98:AJ833,$AL$98:AL833)","v":736000},{"$f":"SUM($AM$98:AM833,$AN$98:AN833,$AP$98:AP833)","v":1869288.6544171066},{"$f":"SUM($AM$98:AM833,$AP$98:AP833)","v":169280},{"$f":"(AR833/(AVERAGE($AQ$98:AQ833))/AH833*12)","v":8.2707007894096518E-2},{"$f":"(AS833/(AVERAGE($AQ$98:AQ833))/AH833*12)","v":7.4898236092265941E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,737,2606518.6544171055,1000,0,0,230,6516.2966360427636,2613034.9510531481,0,{"$f":"$B$12+SUM($AJ$98:AJ834,$AL$98:AL834)","v":737000},{"$f":"SUM($AM$98:AM834,$AN$98:AN834,$AP$98:AP834)","v":1876034.9510531493},{"$f":"SUM($AM$98:AM834,$AP$98:AP834)","v":169510},{"$f":"(AR834/(AVERAGE($AQ$98:AQ834))/AH834*12)","v":8.2780551832992433E-2},{"$f":"(AS834/(AVERAGE($AQ$98:AQ834))/AH834*12)","v":7.4796747967479675E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,2614264.9510531481,1000,0,0,230,6535.6623776328706,2620800.6134307808,0,{"$f":"$B$12+SUM($AJ$98:AJ835,$AL$98:AL835)","v":738000},{"$f":"SUM($AM$98:AM835,$AN$98:AN835,$AP$98:AP835)","v":1882800.6134307822},{"$f":"SUM($AM$98:AM835,$AP$98:AP835)","v":169740},{"$f":"(AR835/(AVERAGE($AQ$98:AQ835))/AH835*12)","v":8.2854246605752968E-2},{"$f":"(AS835/(AVERAGE($AQ$98:AQ835))/AH835*12)","v":7.4695534506089315E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739,2622030.6134307808,1000,0,0,230,6555.0765335769511,2628585.6899643578,0,{"$f":"$B$12+SUM($AJ$98:AJ836,$AL$98:AL836)","v":739000},{"$f":"SUM($AM$98:AM836,$AN$98:AN836,$AP$98:AP836)","v":1889585.6899643592},{"$f":"SUM($AM$98:AM836,$AP$98:AP836)","v":169970},{"$f":"(AR836/(AVERAGE($AQ$98:AQ836))/AH836*12)","v":8.292809230725344E-2},{"$f":"(AS836/(AVERAGE($AQ$98:AQ836))/AH836*12)","v":7.4594594594594599E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,2629815.6899643578,1000,0,0,230,6574.5392249108945,2636390.2291892688,0,{"$f":"$B$12+SUM($AJ$98:AJ837,$AL$98:AL837)","v":740000},{"$f":"SUM($AM$98:AM837,$AN$98:AN837,$AP$98:AP837)","v":1896390.2291892699},{"$f":"SUM($AM$98:AM837,$AP$98:AP837)","v":170200},{"$f":"(AR837/(AVERAGE($AQ$98:AQ837))/AH837*12)","v":8.3002089033341497E-2},{"$f":"(AS837/(AVERAGE($AQ$98:AQ837))/AH837*12)","v":7.4493927125506079E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,741,2637620.2291892688,1000,0,0,230,6594.0505729731713,2644214.279762242,0,{"$f":"$B$12+SUM($AJ$98:AJ838,$AL$98:AL838)","v":741000},{"$f":"SUM($AM$98:AM838,$AN$98:AN838,$AP$98:AP838)","v":1903214.2797622432},{"$f":"SUM($AM$98:AM838,$AP$98:AP838)","v":170430},{"$f":"(AR838/(AVERAGE($AQ$98:AQ838))/AH838*12)","v":8.3076236880833862E-2},{"$f":"(AS838/(AVERAGE($AQ$98:AQ838))/AH838*12)","v":7.4393530997304575E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742,2645444.279762242,1000,0,0,230,6613.6106994056054,2652057.8904616474,0,{"$f":"$B$12+SUM($AJ$98:AJ839,$AL$98:AL839)","v":742000},{"$f":"SUM($AM$98:AM839,$AN$98:AN839,$AP$98:AP839)","v":1910057.8904616488},{"$f":"SUM($AM$98:AM839,$AP$98:AP839)","v":170660},{"$f":"(AR839/(AVERAGE($AQ$98:AQ839))/AH839*12)","v":8.3150535947512955E-2},{"$f":"(AS839/(AVERAGE($AQ$98:AQ839))/AH839*12)","v":7.4293405114401068E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743,2653287.8904616474,1000,0,0,230,6633.2197261541187,2659921.1101878015,0,{"$f":"$B$12+SUM($AJ$98:AJ840,$AL$98:AL840)","v":743000},{"$f":"SUM($AM$98:AM840,$AN$98:AN840,$AP$98:AP840)","v":1916921.1101878029},{"$f":"SUM($AM$98:AM840,$AP$98:AP840)","v":170890},{"$f":"(AR840/(AVERAGE($AQ$98:AQ840))/AH840*12)","v":8.3224986332123607E-2},{"$f":"(AS840/(AVERAGE($AQ$98:AQ840))/AH840*12)","v":7.4193548387096776E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744,2661151.1101878015,1000,0,0,230,6652.8777754695038,2667803.9879632709,0,{"$f":"$B$12+SUM($AJ$98:AJ841,$AL$98:AL841)","v":744000},{"$f":"SUM($AM$98:AM841,$AN$98:AN841,$AP$98:AP841)","v":1923803.9879632725},{"$f":"SUM($AM$98:AM841,$AP$98:AP841)","v":171120},{"$f":"(AR841/(AVERAGE($AQ$98:AQ841))/AH841*12)","v":8.3299588134369884E-2},{"$f":"(AS841/(AVERAGE($AQ$98:AQ841))/AH841*12)","v":7.4093959731543627E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,2669033.9879632709,1000,0,0,230,6672.5849699081773,2675706.5729331789,0,{"$f":"$B$12+SUM($AJ$98:AJ842,$AL$98:AL842)","v":745000},{"$f":"SUM($AM$98:AM842,$AN$98:AN842,$AP$98:AP842)","v":1930706.5729331807},{"$f":"SUM($AM$98:AM842,$AP$98:AP842)","v":171350},{"$f":"(AR842/(AVERAGE($AQ$98:AQ842))/AH842*12)","v":8.3374341454911807E-2},{"$f":"(AS842/(AVERAGE($AQ$98:AQ842))/AH842*12)","v":7.3994638069705097E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746,2676936.5729331789,1000,0,0,230,6692.3414323329462,2683628.9143655119,0,{"$f":"$B$12+SUM($AJ$98:AJ843,$AL$98:AL843)","v":746000},{"$f":"SUM($AM$98:AM843,$AN$98:AN843,$AP$98:AP843)","v":1937628.9143655137},{"$f":"SUM($AM$98:AM843,$AP$98:AP843)","v":171580},{"$f":"(AR843/(AVERAGE($AQ$98:AQ843))/AH843*12)","v":8.3449246395362192E-2},{"$f":"(AS843/(AVERAGE($AQ$98:AQ843))/AH843*12)","v":7.3895582329317261E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747,2684858.9143655119,1000,0,0,230,6712.1472859137793,2691571.0616514254,0,{"$f":"$B$12+SUM($AJ$98:AJ844,$AL$98:AL844)","v":747000},{"$f":"SUM($AM$98:AM844,$AN$98:AN844,$AP$98:AP844)","v":1944571.0616514275},{"$f":"SUM($AM$98:AM844,$AP$98:AP844)","v":171810},{"$f":"(AR844/(AVERAGE($AQ$98:AQ844))/AH844*12)","v":8.3524303058283511E-2},{"$f":"(AS844/(AVERAGE($AQ$98:AQ844))/AH844*12)","v":7.3796791443850266E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748,2692801.0616514254,1000,0,0,230,6732.0026541285633,2699533.0643055541,0,{"$f":"$B$12+SUM($AJ$98:AJ845,$AL$98:AL845)","v":748000},{"$f":"SUM($AM$98:AM845,$AN$98:AN845,$AP$98:AP845)","v":1951533.064305556},{"$f":"SUM($AM$98:AM845,$AP$98:AP845)","v":172040},{"$f":"(AR845/(AVERAGE($AQ$98:AQ845))/AH845*12)","v":8.3599511547184729E-2},{"$f":"(AS845/(AVERAGE($AQ$98:AQ845))/AH845*12)","v":7.3698264352469959E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,749,2700763.0643055541,1000,0,0,230,6751.9076607638854,2707514.9719663179,0,{"$f":"$B$12+SUM($AJ$98:AJ846,$AL$98:AL846)","v":749000},{"$f":"SUM($AM$98:AM846,$AN$98:AN846,$AP$98:AP846)","v":1958514.97196632},{"$f":"SUM($AM$98:AM846,$AP$98:AP846)","v":172270},{"$f":"(AR846/(AVERAGE($AQ$98:AQ846))/AH846*12)","v":8.3674871966518335E-2},{"$f":"(AS846/(AVERAGE($AQ$98:AQ846))/AH846*12)","v":7.3600000000000002E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,2708744.9719663179,1000,0,0,230,6771.8624299157937,2715516.8343962338,0,{"$f":"$B$12+SUM($AJ$98:AJ847,$AL$98:AL847)","v":750000},{"$f":"SUM($AM$98:AM847,$AN$98:AN847,$AP$98:AP847)","v":1965516.8343962356},{"$f":"SUM($AM$98:AM847,$AP$98:AP847)","v":172500},{"$f":"(AR847/(AVERAGE($AQ$98:AQ847))/AH847*12)","v":8.3750384421677149E-2},{"$f":"(AS847/(AVERAGE($AQ$98:AQ847))/AH847*12)","v":7.3501997336884155E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,751,2716746.8343962338,1000,0,0,230,6791.8670859905842,2723538.7014822243,0,{"$f":"$B$12+SUM($AJ$98:AJ848,$AL$98:AL848)","v":751000},{"$f":"SUM($AM$98:AM848,$AN$98:AN848,$AP$98:AP848)","v":1972538.7014822261},{"$f":"SUM($AM$98:AM848,$AP$98:AP848)","v":172730},{"$f":"(AR848/(AVERAGE($AQ$98:AQ848))/AH848*12)","v":8.3826049018991391E-2},{"$f":"(AS848/(AVERAGE($AQ$98:AQ848))/AH848*12)","v":7.3404255319148935E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752,2724768.7014822243,1000,0,0,230,6811.9217537055601,2731580.6232359298,0,{"$f":"$B$12+SUM($AJ$98:AJ849,$AL$98:AL849)","v":752000},{"$f":"SUM($AM$98:AM849,$AN$98:AN849,$AP$98:AP849)","v":1979580.6232359316},{"$f":"SUM($AM$98:AM849,$AP$98:AP849)","v":172960},{"$f":"(AR849/(AVERAGE($AQ$98:AQ849))/AH849*12)","v":8.3901865865725664E-2},{"$f":"(AS849/(AVERAGE($AQ$98:AQ849))/AH849*12)","v":7.3306772908366532E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753,2732810.6232359298,1000,0,0,230,6832.026558089824,2739642.6497940198,0,{"$f":"$B$12+SUM($AJ$98:AJ850,$AL$98:AL850)","v":753000},{"$f":"SUM($AM$98:AM850,$AN$98:AN850,$AP$98:AP850)","v":1986642.6497940214},{"$f":"SUM($AM$98:AM850,$AP$98:AP850)","v":173190},{"$f":"(AR850/(AVERAGE($AQ$98:AQ850))/AH850*12)","v":8.3977835070076043E-2},{"$f":"(AS850/(AVERAGE($AQ$98:AQ850))/AH850*12)","v":7.3209549071618033E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,754,2740872.6497940198,1000,0,0,230,6852.1816244850488,2747724.8314185049,0,{"$f":"$B$12+SUM($AJ$98:AJ851,$AL$98:AL851)","v":754000},{"$f":"SUM($AM$98:AM851,$AN$98:AN851,$AP$98:AP851)","v":1993724.8314185063},{"$f":"SUM($AM$98:AM851,$AP$98:AP851)","v":173420},{"$f":"(AR851/(AVERAGE($AQ$98:AQ851))/AH851*12)","v":8.405395674116703E-2},{"$f":"(AS851/(AVERAGE($AQ$98:AQ851))/AH851*12)","v":7.3112582781456959E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755,2748954.8314185049,1000,0,0,230,6872.3870785462614,2755827.2184970514,0,{"$f":"$B$12+SUM($AJ$98:AJ852,$AL$98:AL852)","v":755000},{"$f":"SUM($AM$98:AM852,$AN$98:AN852,$AP$98:AP852)","v":2000827.2184970526},{"$f":"SUM($AM$98:AM852,$AP$98:AP852)","v":173650},{"$f":"(AR852/(AVERAGE($AQ$98:AQ852))/AH852*12)","v":8.4130230989048774E-2},{"$f":"(AS852/(AVERAGE($AQ$98:AQ852))/AH852*12)","v":7.301587301587302E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756,2757057.2184970514,1000,0,0,230,6892.6430462426288,2763949.861543294,0,{"$f":"$B$12+SUM($AJ$98:AJ853,$AL$98:AL853)","v":756000},{"$f":"SUM($AM$98:AM853,$AN$98:AN853,$AP$98:AP853)","v":2007949.8615432952},{"$f":"SUM($AM$98:AM853,$AP$98:AP853)","v":173880},{"$f":"(AR853/(AVERAGE($AQ$98:AQ853))/AH853*12)","v":8.4206657924694187E-2},{"$f":"(AS853/(AVERAGE($AQ$98:AQ853))/AH853*12)","v":7.291941875825627E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757,{"$f":"AO853+AJ854+AL854+AM854","v":2765179.861543294},1000,0,0,230,6912.9496538582353,{"$f":"AI854+AN854","v":2772092.8111971524},0,{"$f":"$B$12+SUM($AJ$98:AJ854,$AL$98:AL854)","v":757000},{"$f":"SUM($AM$98:AM854,$AN$98:AN854,$AP$98:AP854)","v":2015092.8111971535},{"$f":"SUM($AM$98:AM854,$AP$98:AP854)","v":174110},{"$f":"(AR854/(AVERAGE($AQ$98:AQ854))/AH854*12)","v":8.4283237659996041E-2},{"$f":"(AS854/(AVERAGE($AQ$98:AQ854))/AH854*12)","v":7.282321899736148E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758,2773322.8111971524,1000,0,0,230,6933.3070279928806,2780256.1182251452,0,{"$f":"$B$12+SUM($AJ$98:AJ855,$AL$98:AL855)","v":758000},{"$f":"SUM($AM$98:AM855,$AN$98:AN855,$AP$98:AP855)","v":2022256.1182251463},{"$f":"SUM($AM$98:AM855,$AP$98:AP855)","v":174340},{"$f":"(AR855/(AVERAGE($AQ$98:AQ855))/AH855*12)","v":8.4359970307764195E-2},{"$f":"(AS855/(AVERAGE($AQ$98:AQ855))/AH855*12)","v":7.2727272727272727E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,759,2781486.1182251452,1000,0,0,230,6953.7152955628626,2788439.8335207081,0,{"$f":"$B$12+SUM($AJ$98:AJ856,$AL$98:AL856)","v":759000},{"$f":"SUM($AM$98:AM856,$AN$98:AN856,$AP$98:AP856)","v":2029439.8335207091},{"$f":"SUM($AM$98:AM856,$AP$98:AP856)","v":174570},{"$f":"(AR856/(AVERAGE($AQ$98:AQ856))/AH856*12)","v":8.4436855981722875E-2},{"$f":"(AS856/(AVERAGE($AQ$98:AQ856))/AH856*12)","v":7.2631578947368429E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,2789669.8335207081,1000,0,0,230,6974.1745838017705,2796644.0081045101,0,{"$f":"$B$12+SUM($AJ$98:AJ857,$AL$98:AL857)","v":760000},{"$f":"SUM($AM$98:AM857,$AN$98:AN857,$AP$98:AP857)","v":2036644.0081045108},{"$f":"SUM($AM$98:AM857,$AP$98:AP857)","v":174800},{"$f":"(AR857/(AVERAGE($AQ$98:AQ857))/AH857*12)","v":8.451389479650781E-2},{"$f":"(AS857/(AVERAGE($AQ$98:AQ857))/AH857*12)","v":7.2536136662286459E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,761,2797874.0081045101,1000,0,0,230,6994.6850202612759,2804868.6931247716,0,{"$f":"$B$12+SUM($AJ$98:AJ858,$AL$98:AL858)","v":761000},{"$f":"SUM($AM$98:AM858,$AN$98:AN858,$AP$98:AP858)","v":2043868.693124772},{"$f":"SUM($AM$98:AM858,$AP$98:AP858)","v":175030},{"$f":"(AR858/(AVERAGE($AQ$98:AQ858))/AH858*12)","v":8.4591086867663645E-2},{"$f":"(AS858/(AVERAGE($AQ$98:AQ858))/AH858*12)","v":7.2440944881889758E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762,2806098.6931247716,1000,0,0,230,7015.2467328119283,2813113.9398575835,0,{"$f":"$B$12+SUM($AJ$98:AJ859,$AL$98:AL859)","v":762000},{"$f":"SUM($AM$98:AM859,$AN$98:AN859,$AP$98:AP859)","v":2051113.939857584},{"$f":"SUM($AM$98:AM859,$AP$98:AP859)","v":175260},{"$f":"(AR859/(AVERAGE($AQ$98:AQ859))/AH859*12)","v":8.4668432311641117E-2},{"$f":"(AS859/(AVERAGE($AQ$98:AQ859))/AH859*12)","v":7.2346002621231972E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,2814343.9398575835,1000,0,0,230,7035.859849643959,2821379.7997072274,0,{"$f":"$B$12+SUM($AJ$98:AJ860,$AL$98:AL860)","v":763000},{"$f":"SUM($AM$98:AM860,$AN$98:AN860,$AP$98:AP860)","v":2058379.7997072279},{"$f":"SUM($AM$98:AM860,$AP$98:AP860)","v":175490},{"$f":"(AR860/(AVERAGE($AQ$98:AQ860))/AH860*12)","v":8.4745931245794492E-2},{"$f":"(AS860/(AVERAGE($AQ$98:AQ860))/AH860*12)","v":7.2251308900523562E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,764,2822609.7997072274,1000,0,0,230,7056.5244992680682,2829666.3242064957,0,{"$f":"$B$12+SUM($AJ$98:AJ861,$AL$98:AL861)","v":764000},{"$f":"SUM($AM$98:AM861,$AN$98:AN861,$AP$98:AP861)","v":2065666.3242064959},{"$f":"SUM($AM$98:AM861,$AP$98:AP861)","v":175720},{"$f":"(AR861/(AVERAGE($AQ$98:AQ861))/AH861*12)","v":8.4823583788378856E-2},{"$f":"(AS861/(AVERAGE($AQ$98:AQ861))/AH861*12)","v":7.2156862745098036E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765,2830896.3242064957,1000,0,0,230,7077.2408105162394,2837973.5650170119,0,{"$f":"$B$12+SUM($AJ$98:AJ862,$AL$98:AL862)","v":765000},{"$f":"SUM($AM$98:AM862,$AN$98:AN862,$AP$98:AP862)","v":2072973.5650170122},{"$f":"SUM($AM$98:AM862,$AP$98:AP862)","v":175950},{"$f":"(AR862/(AVERAGE($AQ$98:AQ862))/AH862*12)","v":8.4901390058547577E-2},{"$f":"(AS862/(AVERAGE($AQ$98:AQ862))/AH862*12)","v":7.2062663185378595E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766,2839203.5650170119,1000,0,0,230,7098.0089125425293,2846301.5739295543,0,{"$f":"$B$12+SUM($AJ$98:AJ863,$AL$98:AL863)","v":766000},{"$f":"SUM($AM$98:AM863,$AN$98:AN863,$AP$98:AP863)","v":2080301.5739295548},{"$f":"SUM($AM$98:AM863,$AP$98:AP863)","v":176180},{"$f":"(AR863/(AVERAGE($AQ$98:AQ863))/AH863*12)","v":8.497935017634968E-2},{"$f":"(AS863/(AVERAGE($AQ$98:AQ863))/AH863*12)","v":7.196870925684485E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,2847531.5739295543,1000,0,0,230,7118.8289348238859,2854650.4028643784,0,{"$f":"$B$12+SUM($AJ$98:AJ864,$AL$98:AL864)","v":767000},{"$f":"SUM($AM$98:AM864,$AN$98:AN864,$AP$98:AP864)","v":2087650.4028643786},{"$f":"SUM($AM$98:AM864,$AP$98:AP864)","v":176410},{"$f":"(AR864/(AVERAGE($AQ$98:AQ864))/AH864*12)","v":8.5057464262727298E-2},{"$f":"(AS864/(AVERAGE($AQ$98:AQ864))/AH864*12)","v":7.1875000000000012E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768,2855880.4028643784,1000,0,0,230,7139.7010071609466,2863020.1038715392,0,{"$f":"$B$12+SUM($AJ$98:AJ865,$AL$98:AL865)","v":768000},{"$f":"SUM($AM$98:AM865,$AN$98:AN865,$AP$98:AP865)","v":2095020.1038715397},{"$f":"SUM($AM$98:AM865,$AP$98:AP865)","v":176640},{"$f":"(AR865/(AVERAGE($AQ$98:AQ865))/AH865*12)","v":8.5135732439513154E-2},{"$f":"(AS865/(AVERAGE($AQ$98:AQ865))/AH865*12)","v":7.1781534460338102E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769,2864250.1038715392,{"$f":"IF(($AG$71-$AG$72)>=AH866,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH866,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI866*$AE$52/12","v":7160.6252596788481},2871410.729131218,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ866,$AL$98:AL866)","v":769000},{"$f":"SUM($AM$98:AM866,$AN$98:AN866,$AP$98:AP866)","v":2102410.7291312185},{"$f":"SUM($AM$98:AM866,$AP$98:AP866)","v":176870},{"$f":"(AR866/(AVERAGE($AQ$98:AQ866))/AH866*12)","v":8.5214154829428068E-2},{"$f":"(AS866/(AVERAGE($AQ$98:AQ866))/AH866*12)","v":7.16883116883117E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770,2872640.729131218,1000,0,0,230,7181.6018228280445,2879822.330954046,0,{"$f":"$B$12+SUM($AJ$98:AJ867,$AL$98:AL867)","v":770000},{"$f":"SUM($AM$98:AM867,$AN$98:AN867,$AP$98:AP867)","v":2109822.3309540465},{"$f":"SUM($AM$98:AM867,$AP$98:AP867)","v":177100},{"$f":"(AR867/(AVERAGE($AQ$98:AQ867))/AH867*12)","v":8.5292731556078499E-2},{"$f":"(AS867/(AVERAGE($AQ$98:AQ867))/AH867*12)","v":7.1595330739299612E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,771,2881052.330954046,1000,0,0,230,7202.6308273851146,2888254.961781431,0,{"$f":"$B$12+SUM($AJ$98:AJ868,$AL$98:AL868)","v":771000},{"$f":"SUM($AM$98:AM868,$AN$98:AN868,$AP$98:AP868)","v":2117254.9617814315},{"$f":"SUM($AM$98:AM868,$AP$98:AP868)","v":177330},{"$f":"(AR868/(AVERAGE($AQ$98:AQ868))/AH868*12)","v":8.5371462743954019E-2},{"$f":"(AS868/(AVERAGE($AQ$98:AQ868))/AH868*12)","v":7.1502590673575128E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772,2889484.961781431,1000,0,0,230,7223.7124044535776,2896708.6741858847,0,{"$f":"$B$12+SUM($AJ$98:AJ869,$AL$98:AL869)","v":772000},{"$f":"SUM($AM$98:AM869,$AN$98:AN869,$AP$98:AP869)","v":2124708.6741858851},{"$f":"SUM($AM$98:AM869,$AP$98:AP869)","v":177560},{"$f":"(AR869/(AVERAGE($AQ$98:AQ869))/AH869*12)","v":8.5450348518425021E-2},{"$f":"(AS869/(AVERAGE($AQ$98:AQ869))/AH869*12)","v":7.1410090556274248E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773,2897938.6741858847,1000,0,0,230,7244.8466854647113,2905183.5208713491,0,{"$f":"$B$12+SUM($AJ$98:AJ870,$AL$98:AL870)","v":773000},{"$f":"SUM($AM$98:AM870,$AN$98:AN870,$AP$98:AP870)","v":2132183.5208713496},{"$f":"SUM($AM$98:AM870,$AP$98:AP870)","v":177790},{"$f":"(AR870/(AVERAGE($AQ$98:AQ870))/AH870*12)","v":8.5529389005740225E-2},{"$f":"(AS870/(AVERAGE($AQ$98:AQ870))/AH870*12)","v":7.1317829457364351E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,774,2906413.5208713491,1000,0,0,230,7266.0338021783728,2913679.5546735274,0,{"$f":"$B$12+SUM($AJ$98:AJ871,$AL$98:AL871)","v":774000},{"$f":"SUM($AM$98:AM871,$AN$98:AN871,$AP$98:AP871)","v":2139679.5546735278},{"$f":"SUM($AM$98:AM871,$AP$98:AP871)","v":178020},{"$f":"(AR871/(AVERAGE($AQ$98:AQ871))/AH871*12)","v":8.5608584333024373E-2},{"$f":"(AS871/(AVERAGE($AQ$98:AQ871))/AH871*12)","v":7.1225806451612906E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,775,2914909.5546735274,1000,0,0,230,7287.2738866838181,2922196.8285602112,0,{"$f":"$B$12+SUM($AJ$98:AJ872,$AL$98:AL872)","v":775000},{"$f":"SUM($AM$98:AM872,$AN$98:AN872,$AP$98:AP872)","v":2147196.8285602117},{"$f":"SUM($AM$98:AM872,$AP$98:AP872)","v":178250},{"$f":"(AR872/(AVERAGE($AQ$98:AQ872))/AH872*12)","v":8.5687934628275828E-2},{"$f":"(AS872/(AVERAGE($AQ$98:AQ872))/AH872*12)","v":7.1134020618556703E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,776,2923426.8285602112,1000,0,0,230,7308.5670714005282,2930735.3956316118,0,{"$f":"$B$12+SUM($AJ$98:AJ873,$AL$98:AL873)","v":776000},{"$f":"SUM($AM$98:AM873,$AN$98:AN873,$AP$98:AP873)","v":2154735.3956316123},{"$f":"SUM($AM$98:AM873,$AP$98:AP873)","v":178480},{"$f":"(AR873/(AVERAGE($AQ$98:AQ873))/AH873*12)","v":8.5767440020364294E-2},{"$f":"(AS873/(AVERAGE($AQ$98:AQ873))/AH873*12)","v":7.1042471042471042E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777,2931965.3956316118,1000,0,0,230,7329.9134890790292,2939295.3091206909,0,{"$f":"$B$12+SUM($AJ$98:AJ874,$AL$98:AL874)","v":777000},{"$f":"SUM($AM$98:AM874,$AN$98:AN874,$AP$98:AP874)","v":2162295.3091206914},{"$f":"SUM($AM$98:AM874,$AP$98:AP874)","v":178710},{"$f":"(AR874/(AVERAGE($AQ$98:AQ874))/AH874*12)","v":8.5847100639028548E-2},{"$f":"(AS874/(AVERAGE($AQ$98:AQ874))/AH874*12)","v":7.0951156812339329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778,2940525.3091206909,1000,0,0,230,7351.3132728017272,2947876.6223934926,0,{"$f":"$B$12+SUM($AJ$98:AJ875,$AL$98:AL875)","v":778000},{"$f":"SUM($AM$98:AM875,$AN$98:AN875,$AP$98:AP875)","v":2169876.6223934931},{"$f":"SUM($AM$98:AM875,$AP$98:AP875)","v":178940},{"$f":"(AR875/(AVERAGE($AQ$98:AQ875))/AH875*12)","v":8.5926916614874116E-2},{"$f":"(AS875/(AVERAGE($AQ$98:AQ875))/AH875*12)","v":7.0860077021822846E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779,2949106.6223934926,1000,0,0,230,7372.7665559837305,2956479.3889494762,0,{"$f":"$B$12+SUM($AJ$98:AJ876,$AL$98:AL876)","v":779000},{"$f":"SUM($AM$98:AM876,$AN$98:AN876,$AP$98:AP876)","v":2177479.3889494766},{"$f":"SUM($AM$98:AM876,$AP$98:AP876)","v":179170},{"$f":"(AR876/(AVERAGE($AQ$98:AQ876))/AH876*12)","v":8.6006888079371041E-2},{"$f":"(AS876/(AVERAGE($AQ$98:AQ876))/AH876*12)","v":7.0769230769230761E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,2957709.3889494762,1000,0,0,230,7394.2734723736903,2965103.66242185,0,{"$f":"$B$12+SUM($AJ$98:AJ877,$AL$98:AL877)","v":780000},{"$f":"SUM($AM$98:AM877,$AN$98:AN877,$AP$98:AP877)","v":2185103.6624218505},{"$f":"SUM($AM$98:AM877,$AP$98:AP877)","v":179400},{"$f":"(AR877/(AVERAGE($AQ$98:AQ877))/AH877*12)","v":8.6087015164851788E-2},{"$f":"(AS877/(AVERAGE($AQ$98:AQ877))/AH877*12)","v":7.0678617157490398E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,781,2966333.66242185,1000,0,0,230,7415.8341560546251,2973749.4965779046,0,{"$f":"$B$12+SUM($AJ$98:AJ878,$AL$98:AL878)","v":781000},{"$f":"SUM($AM$98:AM878,$AN$98:AN878,$AP$98:AP878)","v":2192749.496577905},{"$f":"SUM($AM$98:AM878,$AP$98:AP878)","v":179630},{"$f":"(AR878/(AVERAGE($AQ$98:AQ878))/AH878*12)","v":8.6167298004508813E-2},{"$f":"(AS878/(AVERAGE($AQ$98:AQ878))/AH878*12)","v":7.0588235294117641E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,782,2974979.4965779046,1000,0,0,230,7437.4487414447613,2982416.9453193494,0,{"$f":"$B$12+SUM($AJ$98:AJ879,$AL$98:AL879)","v":782000},{"$f":"SUM($AM$98:AM879,$AN$98:AN879,$AP$98:AP879)","v":2200416.9453193499},{"$f":"SUM($AM$98:AM879,$AP$98:AP879)","v":179860},{"$f":"(AR879/(AVERAGE($AQ$98:AQ879))/AH879*12)","v":8.6247736732392624E-2},{"$f":"(AS879/(AVERAGE($AQ$98:AQ879))/AH879*12)","v":7.0498084291187747E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783,2983646.9453193494,1000,0,0,230,7459.1173632983737,2991106.0626826477,0,{"$f":"$B$12+SUM($AJ$98:AJ880,$AL$98:AL880)","v":783000},{"$f":"SUM($AM$98:AM880,$AN$98:AN880,$AP$98:AP880)","v":2208106.0626826482},{"$f":"SUM($AM$98:AM880,$AP$98:AP880)","v":180090},{"$f":"(AR880/(AVERAGE($AQ$98:AQ880))/AH880*12)","v":8.6328331483409487E-2},{"$f":"(AS880/(AVERAGE($AQ$98:AQ880))/AH880*12)","v":7.0408163265306117E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,784,2992336.0626826477,1000,0,0,230,7480.8401567066185,2999816.9028393542,0,{"$f":"$B$12+SUM($AJ$98:AJ881,$AL$98:AL881)","v":784000},{"$f":"SUM($AM$98:AM881,$AN$98:AN881,$AP$98:AP881)","v":2215816.9028393547},{"$f":"SUM($AM$98:AM881,$AP$98:AP881)","v":180320},{"$f":"(AR881/(AVERAGE($AQ$98:AQ881))/AH881*12)","v":8.6409082393319445E-2},{"$f":"(AS881/(AVERAGE($AQ$98:AQ881))/AH881*12)","v":7.0318471337579621E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,785,3001046.9028393542,1000,0,0,230,7502.6172570983845,3008549.5200964524,0,{"$f":"$B$12+SUM($AJ$98:AJ882,$AL$98:AL882)","v":785000},{"$f":"SUM($AM$98:AM882,$AN$98:AN882,$AP$98:AP882)","v":2223549.5200964529},{"$f":"SUM($AM$98:AM882,$AP$98:AP882)","v":180550},{"$f":"(AR882/(AVERAGE($AQ$98:AQ882))/AH882*12)","v":8.6489989598733996E-2},{"$f":"(AS882/(AVERAGE($AQ$98:AQ882))/AH882*12)","v":7.0229007633587784E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,786,3009779.5200964524,1000,0,0,230,7524.4488002411308,3017303.9688966936,0,{"$f":"$B$12+SUM($AJ$98:AJ883,$AL$98:AL883)","v":786000},{"$f":"SUM($AM$98:AM883,$AN$98:AN883,$AP$98:AP883)","v":2231303.968896694},{"$f":"SUM($AM$98:AM883,$AP$98:AP883)","v":180780},{"$f":"(AR883/(AVERAGE($AQ$98:AQ883))/AH883*12)","v":8.6571053237114337E-2},{"$f":"(AS883/(AVERAGE($AQ$98:AQ883))/AH883*12)","v":7.0139771283354501E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787,3018533.9688966936,1000,0,0,230,7546.3349222417337,3026080.3038189351,0,{"$f":"$B$12+SUM($AJ$98:AJ884,$AL$98:AL884)","v":787000},{"$f":"SUM($AM$98:AM884,$AN$98:AN884,$AP$98:AP884)","v":2239080.3038189355},{"$f":"SUM($AM$98:AM884,$AP$98:AP884)","v":181010},{"$f":"(AR884/(AVERAGE($AQ$98:AQ884))/AH884*12)","v":8.6652273446768957E-2},{"$f":"(AS884/(AVERAGE($AQ$98:AQ884))/AH884*12)","v":7.0050761421319788E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788,3027310.3038189351,1000,0,0,230,7568.2757595473377,3034878.5795784825,0,{"$f":"$B$12+SUM($AJ$98:AJ885,$AL$98:AL885)","v":788000},{"$f":"SUM($AM$98:AM885,$AN$98:AN885,$AP$98:AP885)","v":2246878.579578483},{"$f":"SUM($AM$98:AM885,$AP$98:AP885)","v":181240},{"$f":"(AR885/(AVERAGE($AQ$98:AQ885))/AH885*12)","v":8.6733650366851947E-2},{"$f":"(AS885/(AVERAGE($AQ$98:AQ885))/AH885*12)","v":6.996197718631178E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,789,3036108.5795784825,1000,0,0,230,7590.271448946206,3043698.8510274286,0,{"$f":"$B$12+SUM($AJ$98:AJ886,$AL$98:AL886)","v":789000},{"$f":"SUM($AM$98:AM886,$AN$98:AN886,$AP$98:AP886)","v":2254698.8510274291},{"$f":"SUM($AM$98:AM886,$AP$98:AP886)","v":181470},{"$f":"(AR886/(AVERAGE($AQ$98:AQ886))/AH886*12)","v":8.6815184137360696E-2},{"$f":"(AS886/(AVERAGE($AQ$98:AQ886))/AH886*12)","v":6.9873417721518991E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,790,3044928.8510274286,1000,0,0,230,7612.3221275685719,3052541.1731549972,0,{"$f":"$B$12+SUM($AJ$98:AJ887,$AL$98:AL887)","v":790000},{"$f":"SUM($AM$98:AM887,$AN$98:AN887,$AP$98:AP887)","v":2262541.1731549976},{"$f":"SUM($AM$98:AM887,$AP$98:AP887)","v":181700},{"$f":"(AR887/(AVERAGE($AQ$98:AQ887))/AH887*12)","v":8.6896874899134155E-2},{"$f":"(AS887/(AVERAGE($AQ$98:AQ887))/AH887*12)","v":6.9785082174462706E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,791,3053771.1731549972,1000,0,0,230,7634.4279328874918,3061405.6010878845,0,{"$f":"$B$12+SUM($AJ$98:AJ888,$AL$98:AL888)","v":791000},{"$f":"SUM($AM$98:AM888,$AN$98:AN888,$AP$98:AP888)","v":2270405.601087885},{"$f":"SUM($AM$98:AM888,$AP$98:AP888)","v":181930},{"$f":"(AR888/(AVERAGE($AQ$98:AQ888))/AH888*12)","v":8.6978722793850716E-2},{"$f":"(AS888/(AVERAGE($AQ$98:AQ888))/AH888*12)","v":6.9696969696969695E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792,3062635.6010878845,1000,0,0,230,7656.5890027197102,3070292.1900906041,0,{"$f":"$B$12+SUM($AJ$98:AJ889,$AL$98:AL889)","v":792000},{"$f":"SUM($AM$98:AM889,$AN$98:AN889,$AP$98:AP889)","v":2278292.1900906046},{"$f":"SUM($AM$98:AM889,$AP$98:AP889)","v":182160},{"$f":"(AR889/(AVERAGE($AQ$98:AQ889))/AH889*12)","v":8.7060727964026308E-2},{"$f":"(AS889/(AVERAGE($AQ$98:AQ889))/AH889*12)","v":6.9609079445145019E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793,3071522.1900906041,1000,0,0,230,7678.8054752265098,3079200.9955658307,0,{"$f":"$B$12+SUM($AJ$98:AJ890,$AL$98:AL890)","v":793000},{"$f":"SUM($AM$98:AM890,$AN$98:AN890,$AP$98:AP890)","v":2286200.9955658312},{"$f":"SUM($AM$98:AM890,$AP$98:AP890)","v":182390},{"$f":"(AR890/(AVERAGE($AQ$98:AQ890))/AH890*12)","v":8.7142890553012581E-2},{"$f":"(AS890/(AVERAGE($AQ$98:AQ890))/AH890*12)","v":6.9521410579345098E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,794,3080430.9955658307,1000,0,0,230,7701.077488914576,3088132.0730547453,0,{"$f":"$B$12+SUM($AJ$98:AJ891,$AL$98:AL891)","v":794000},{"$f":"SUM($AM$98:AM891,$AN$98:AN891,$AP$98:AP891)","v":2294132.0730547458},{"$f":"SUM($AM$98:AM891,$AP$98:AP891)","v":182620},{"$f":"(AR891/(AVERAGE($AQ$98:AQ891))/AH891*12)","v":8.7225210704994852E-2},{"$f":"(AS891/(AVERAGE($AQ$98:AQ891))/AH891*12)","v":6.9433962264150943E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,795,3089362.0730547453,1000,0,0,230,7723.4051826368632,3097085.4782373821,0,{"$f":"$B$12+SUM($AJ$98:AJ892,$AL$98:AL892)","v":795000},{"$f":"SUM($AM$98:AM892,$AN$98:AN892,$AP$98:AP892)","v":2302085.4782373826},{"$f":"SUM($AM$98:AM892,$AP$98:AP892)","v":182850},{"$f":"(AR892/(AVERAGE($AQ$98:AQ892))/AH892*12)","v":8.7307688564990327E-2},{"$f":"(AS892/(AVERAGE($AQ$98:AQ892))/AH892*12)","v":6.9346733668341704E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796,3098315.4782373821,1000,0,0,230,7745.7886955934555,3106061.2669329755,0,{"$f":"$B$12+SUM($AJ$98:AJ893,$AL$98:AL893)","v":796000},{"$f":"SUM($AM$98:AM893,$AN$98:AN893,$AP$98:AP893)","v":2310061.2669329764},{"$f":"SUM($AM$98:AM893,$AP$98:AP893)","v":183080},{"$f":"(AR893/(AVERAGE($AQ$98:AQ893))/AH893*12)","v":8.7390324278846299E-2},{"$f":"(AS893/(AVERAGE($AQ$98:AQ893))/AH893*12)","v":6.9259723964868259E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,797,3107291.2669329755,1000,0,0,230,7768.2281673324387,3115059.4951003077,0,{"$f":"$B$12+SUM($AJ$98:AJ894,$AL$98:AL894)","v":797000},{"$f":"SUM($AM$98:AM894,$AN$98:AN894,$AP$98:AP894)","v":2318059.4951003087},{"$f":"SUM($AM$98:AM894,$AP$98:AP894)","v":183310},{"$f":"(AR894/(AVERAGE($AQ$98:AQ894))/AH894*12)","v":8.747311799323812E-2},{"$f":"(AS894/(AVERAGE($AQ$98:AQ894))/AH894*12)","v":6.9172932330827065E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798,3116289.4951003077,1000,0,0,230,7790.723737750769,3124080.2188380584,0,{"$f":"$B$12+SUM($AJ$98:AJ895,$AL$98:AL895)","v":798000},{"$f":"SUM($AM$98:AM895,$AN$98:AN895,$AP$98:AP895)","v":2326080.2188380593},{"$f":"SUM($AM$98:AM895,$AP$98:AP895)","v":183540},{"$f":"(AR895/(AVERAGE($AQ$98:AQ895))/AH895*12)","v":8.755606985566769E-2},{"$f":"(AS895/(AVERAGE($AQ$98:AQ895))/AH895*12)","v":6.9086357947434288E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799,3125310.2188380584,1000,0,0,230,7813.2755470951452,3133123.4943851535,0,{"$f":"$B$12+SUM($AJ$98:AJ896,$AL$98:AL896)","v":799000},{"$f":"SUM($AM$98:AM896,$AN$98:AN896,$AP$98:AP896)","v":2334123.4943851545},{"$f":"SUM($AM$98:AM896,$AP$98:AP896)","v":183770},{"$f":"(AR896/(AVERAGE($AQ$98:AQ896))/AH896*12)","v":8.7639180014461374E-2},{"$f":"(AS896/(AVERAGE($AQ$98:AQ896))/AH896*12)","v":6.8999999999999999E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,3134353.4943851535,1000,0,0,230,7835.8837359628842,3142189.3781211162,0,{"$f":"$B$12+SUM($AJ$98:AJ897,$AL$98:AL897)","v":800000},{"$f":"SUM($AM$98:AM897,$AN$98:AN897,$AP$98:AP897)","v":2342189.3781211171},{"$f":"SUM($AM$98:AM897,$AP$98:AP897)","v":184000},{"$f":"(AR897/(AVERAGE($AQ$98:AQ897))/AH897*12)","v":8.7722448618768434E-2},{"$f":"(AS897/(AVERAGE($AQ$98:AQ897))/AH897*12)","v":6.8913857677902627E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801,3143419.3781211162,1000,0,0,230,7858.5484453027902,3151277.9265664192,0,{"$f":"$B$12+SUM($AJ$98:AJ898,$AL$98:AL898)","v":801000},{"$f":"SUM($AM$98:AM898,$AN$98:AN898,$AP$98:AP898)","v":2350277.9265664197},{"$f":"SUM($AM$98:AM898,$AP$98:AP898)","v":184230},{"$f":"(AR898/(AVERAGE($AQ$98:AQ898))/AH898*12)","v":8.7805875818559198E-2},{"$f":"(AS898/(AVERAGE($AQ$98:AQ898))/AH898*12)","v":6.8827930174563592E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,802,3152507.9265664192,1000,0,0,230,7881.2698164160474,3160389.196382835,0,{"$f":"$B$12+SUM($AJ$98:AJ899,$AL$98:AL899)","v":802000},{"$f":"SUM($AM$98:AM899,$AN$98:AN899,$AP$98:AP899)","v":2358389.1963828355},{"$f":"SUM($AM$98:AM899,$AP$98:AP899)","v":184460},{"$f":"(AR899/(AVERAGE($AQ$98:AQ899))/AH899*12)","v":8.7889461764623394E-2},{"$f":"(AS899/(AVERAGE($AQ$98:AQ899))/AH899*12)","v":6.8742216687422168E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,803,3161619.196382835,1000,0,0,230,7904.0479909570868,3169523.2443737923,0,{"$f":"$B$12+SUM($AJ$98:AJ900,$AL$98:AL900)","v":803000},{"$f":"SUM($AM$98:AM900,$AN$98:AN900,$AP$98:AP900)","v":2366523.2443737928},{"$f":"SUM($AM$98:AM900,$AP$98:AP900)","v":184690},{"$f":"(AR900/(AVERAGE($AQ$98:AQ900))/AH900*12)","v":8.7973206608568333E-2},{"$f":"(AS900/(AVERAGE($AQ$98:AQ900))/AH900*12)","v":6.8656716417910451E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,804,3170753.2443737923,1000,0,0,230,7926.8831109344801,3178680.1274847267,0,{"$f":"$B$12+SUM($AJ$98:AJ901,$AL$98:AL901)","v":804000},{"$f":"SUM($AM$98:AM901,$AN$98:AN901,$AP$98:AP901)","v":2374680.1274847272},{"$f":"SUM($AM$98:AM901,$AP$98:AP901)","v":184920},{"$f":"(AR901/(AVERAGE($AQ$98:AQ901))/AH901*12)","v":8.8057110502817365E-2},{"$f":"(AS901/(AVERAGE($AQ$98:AQ901))/AH901*12)","v":6.8571428571428568E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805,3179910.1274847267,1000,0,0,230,7949.7753187118169,3187859.9028034387,0,{"$f":"$B$12+SUM($AJ$98:AJ902,$AL$98:AL902)","v":805000},{"$f":"SUM($AM$98:AM902,$AN$98:AN902,$AP$98:AP902)","v":2382859.9028034392},{"$f":"SUM($AM$98:AM902,$AP$98:AP902)","v":185150},{"$f":"(AR902/(AVERAGE($AQ$98:AQ902))/AH902*12)","v":8.8141173600608094E-2},{"$f":"(AS902/(AVERAGE($AQ$98:AQ902))/AH902*12)","v":6.8486352357320099E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806,3189089.9028034387,1000,0,0,230,7972.7247570085965,3197062.6275604474,0,{"$f":"$B$12+SUM($AJ$98:AJ903,$AL$98:AL903)","v":806000},{"$f":"SUM($AM$98:AM903,$AN$98:AN903,$AP$98:AP903)","v":2391062.6275604479},{"$f":"SUM($AM$98:AM903,$AP$98:AP903)","v":185380},{"$f":"(AR903/(AVERAGE($AQ$98:AQ903))/AH903*12)","v":8.8225396055990765E-2},{"$f":"(AS903/(AVERAGE($AQ$98:AQ903))/AH903*12)","v":6.8401486988847581E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807,3198292.6275604474,1000,0,0,230,7995.7315689011184,3206288.3591293488,0,{"$f":"$B$12+SUM($AJ$98:AJ904,$AL$98:AL904)","v":807000},{"$f":"SUM($AM$98:AM904,$AN$98:AN904,$AP$98:AP904)","v":2399288.3591293492},{"$f":"SUM($AM$98:AM904,$AP$98:AP904)","v":185610},{"$f":"(AR904/(AVERAGE($AQ$98:AQ904))/AH904*12)","v":8.8309778023826752E-2},{"$f":"(AS904/(AVERAGE($AQ$98:AQ904))/AH904*12)","v":6.8316831683168325E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808,3207518.3591293488,1000,0,0,230,8018.7958978233719,3215537.1550271721,0,{"$f":"$B$12+SUM($AJ$98:AJ905,$AL$98:AL905)","v":808000},{"$f":"SUM($AM$98:AM905,$AN$98:AN905,$AP$98:AP905)","v":2407537.1550271725},{"$f":"SUM($AM$98:AM905,$AP$98:AP905)","v":185840},{"$f":"(AR905/(AVERAGE($AQ$98:AQ905))/AH905*12)","v":8.839431965978678E-2},{"$f":"(AS905/(AVERAGE($AQ$98:AQ905))/AH905*12)","v":6.8232385661310263E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,809,3216767.1550271721,1000,0,0,230,8041.917887567929,3224809.0729147401,0,{"$f":"$B$12+SUM($AJ$98:AJ906,$AL$98:AL906)","v":809000},{"$f":"SUM($AM$98:AM906,$AN$98:AN906,$AP$98:AP906)","v":2415809.0729147405},{"$f":"SUM($AM$98:AM906,$AP$98:AP906)","v":186070},{"$f":"(AR906/(AVERAGE($AQ$98:AQ906))/AH906*12)","v":8.8479021120349416E-2},{"$f":"(AS906/(AVERAGE($AQ$98:AQ906))/AH906*12)","v":6.8148148148148152E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810,3226039.0729147401,1000,0,0,230,8065.0976822868497,3234104.1705970271,0,{"$f":"$B$12+SUM($AJ$98:AJ907,$AL$98:AL907)","v":810000},{"$f":"SUM($AM$98:AM907,$AN$98:AN907,$AP$98:AP907)","v":2424104.1705970275},{"$f":"SUM($AM$98:AM907,$AP$98:AP907)","v":186300},{"$f":"(AR907/(AVERAGE($AQ$98:AQ907))/AH907*12)","v":8.8563882562799567E-2},{"$f":"(AS907/(AVERAGE($AQ$98:AQ907))/AH907*12)","v":6.8064118372379778E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811,3235334.1705970271,1000,0,0,230,8088.3354264925665,3243422.5060235197,0,{"$f":"$B$12+SUM($AJ$98:AJ908,$AL$98:AL908)","v":811000},{"$f":"SUM($AM$98:AM908,$AN$98:AN908,$AP$98:AP908)","v":2432422.5060235201},{"$f":"SUM($AM$98:AM908,$AP$98:AP908)","v":186530},{"$f":"(AR908/(AVERAGE($AQ$98:AQ908))/AH908*12)","v":8.8648904145226776E-2},{"$f":"(AS908/(AVERAGE($AQ$98:AQ908))/AH908*12)","v":6.7980295566502464E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,812,3244652.5060235197,1000,0,0,230,8111.6312650587997,3252764.1372885783,0,{"$f":"$B$12+SUM($AJ$98:AJ909,$AL$98:AL909)","v":812000},{"$f":"SUM($AM$98:AM909,$AN$98:AN909,$AP$98:AP909)","v":2440764.1372885788},{"$f":"SUM($AM$98:AM909,$AP$98:AP909)","v":186760},{"$f":"(AR909/(AVERAGE($AQ$98:AQ909))/AH909*12)","v":8.8734086026523856E-2},{"$f":"(AS909/(AVERAGE($AQ$98:AQ909))/AH909*12)","v":6.7896678966789664E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,813,3253994.1372885783,1000,0,0,230,8134.985343221445,3262129.1226317999,0,{"$f":"$B$12+SUM($AJ$98:AJ910,$AL$98:AL910)","v":813000},{"$f":"SUM($AM$98:AM910,$AN$98:AN910,$AP$98:AP910)","v":2449129.1226318004},{"$f":"SUM($AM$98:AM910,$AP$98:AP910)","v":186990},{"$f":"(AR910/(AVERAGE($AQ$98:AQ910))/AH910*12)","v":8.8819428366385317E-2},{"$f":"(AS910/(AVERAGE($AQ$98:AQ910))/AH910*12)","v":6.7813267813267809E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,814,3263359.1226317999,1000,0,0,230,8158.397806579499,3271517.5204383796,0,{"$f":"$B$12+SUM($AJ$98:AJ911,$AL$98:AL911)","v":814000},{"$f":"SUM($AM$98:AM911,$AN$98:AN911,$AP$98:AP911)","v":2457517.5204383801},{"$f":"SUM($AM$98:AM911,$AP$98:AP911)","v":187220},{"$f":"(AR911/(AVERAGE($AQ$98:AQ911))/AH911*12)","v":8.8904931325305789E-2},{"$f":"(AS911/(AVERAGE($AQ$98:AQ911))/AH911*12)","v":6.7730061349693255E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,3272747.5204383796,1000,0,0,230,8181.8688010959486,3280929.3892394756,0,{"$f":"$B$12+SUM($AJ$98:AJ912,$AL$98:AL912)","v":815000},{"$f":"SUM($AM$98:AM912,$AN$98:AN912,$AP$98:AP912)","v":2465929.3892394761},{"$f":"SUM($AM$98:AM912,$AP$98:AP912)","v":187450},{"$f":"(AR912/(AVERAGE($AQ$98:AQ912))/AH912*12)","v":8.8990595064578709E-2},{"$f":"(AS912/(AVERAGE($AQ$98:AQ912))/AH912*12)","v":6.7647058823529418E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816,3282159.3892394756,1000,0,0,230,8205.3984730986886,3290364.7877125745,0,{"$f":"$B$12+SUM($AJ$98:AJ913,$AL$98:AL913)","v":816000},{"$f":"SUM($AM$98:AM913,$AN$98:AN913,$AP$98:AP913)","v":2474364.7877125749},{"$f":"SUM($AM$98:AM913,$AP$98:AP913)","v":187680},{"$f":"(AR913/(AVERAGE($AQ$98:AQ913))/AH913*12)","v":8.9076419746294738E-2},{"$f":"(AS913/(AVERAGE($AQ$98:AQ913))/AH913*12)","v":6.7564259485924111E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,817,3291594.7877125745,1000,0,0,230,8228.9869692814354,3299823.7746818559,0,{"$f":"$B$12+SUM($AJ$98:AJ914,$AL$98:AL914)","v":817000},{"$f":"SUM($AM$98:AM914,$AN$98:AN914,$AP$98:AP914)","v":2482823.7746818569},{"$f":"SUM($AM$98:AM914,$AP$98:AP914)","v":187910},{"$f":"(AR914/(AVERAGE($AQ$98:AQ914))/AH914*12)","v":8.9162405533340372E-2},{"$f":"(AS914/(AVERAGE($AQ$98:AQ914))/AH914*12)","v":6.7481662591687037E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,818,3301053.7746818559,1000,0,0,230,8252.6344367046386,3309306.4091185606,0,{"$f":"$B$12+SUM($AJ$98:AJ915,$AL$98:AL915)","v":818000},{"$f":"SUM($AM$98:AM915,$AN$98:AN915,$AP$98:AP915)","v":2491306.4091185611},{"$f":"SUM($AM$98:AM915,$AP$98:AP915)","v":188140},{"$f":"(AR915/(AVERAGE($AQ$98:AQ915))/AH915*12)","v":8.9248552589396499E-2},{"$f":"(AS915/(AVERAGE($AQ$98:AQ915))/AH915*12)","v":6.7399267399267399E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,819,3310536.4091185606,1000,0,0,230,8276.3410227964014,3318812.7501413571,0,{"$f":"$B$12+SUM($AJ$98:AJ916,$AL$98:AL916)","v":819000},{"$f":"SUM($AM$98:AM916,$AN$98:AN916,$AP$98:AP916)","v":2499812.7501413575},{"$f":"SUM($AM$98:AM916,$AP$98:AP916)","v":188370},{"$f":"(AR916/(AVERAGE($AQ$98:AQ916))/AH916*12)","v":8.9334861078937094E-2},{"$f":"(AS916/(AVERAGE($AQ$98:AQ916))/AH916*12)","v":6.7317073170731715E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820,3320042.7501413571,1000,0,0,230,8300.1068753533928,3328342.8570167106,0,{"$f":"$B$12+SUM($AJ$98:AJ917,$AL$98:AL917)","v":820000},{"$f":"SUM($AM$98:AM917,$AN$98:AN917,$AP$98:AP917)","v":2508342.857016711},{"$f":"SUM($AM$98:AM917,$AP$98:AP917)","v":188600},{"$f":"(AR917/(AVERAGE($AQ$98:AQ917))/AH917*12)","v":8.9421331167227752E-2},{"$f":"(AS917/(AVERAGE($AQ$98:AQ917))/AH917*12)","v":6.7235079171741787E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821,{"$f":"AO917+AJ918+AL918+AM918","v":3329572.8570167106},1000,0,0,230,8323.9321425417766,{"$f":"AI918+AN918","v":3337896.7891592523},0,{"$f":"$B$12+SUM($AJ$98:AJ918,$AL$98:AL918)","v":821000},{"$f":"SUM($AM$98:AM918,$AN$98:AN918,$AP$98:AP918)","v":2516896.7891592528},{"$f":"SUM($AM$98:AM918,$AP$98:AP918)","v":188830},{"$f":"(AR918/(AVERAGE($AQ$98:AQ918))/AH918*12)","v":8.9507963020324238E-2},{"$f":"(AS918/(AVERAGE($AQ$98:AQ918))/AH918*12)","v":6.7153284671532844E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,822,3339126.7891592523,1000,0,0,230,8347.8169728981302,3347474.6061321506,0,{"$f":"$B$12+SUM($AJ$98:AJ919,$AL$98:AL919)","v":822000},{"$f":"SUM($AM$98:AM919,$AN$98:AN919,$AP$98:AP919)","v":2525474.6061321511},{"$f":"SUM($AM$98:AM919,$AP$98:AP919)","v":189060},{"$f":"(AR919/(AVERAGE($AQ$98:AQ919))/AH919*12)","v":8.9594756805071382E-2},{"$f":"(AS919/(AVERAGE($AQ$98:AQ919))/AH919*12)","v":6.7071688942891856E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,823,3348704.6061321506,1000,0,0,230,8371.7615153303759,3357076.3676474812,0,{"$f":"$B$12+SUM($AJ$98:AJ920,$AL$98:AL920)","v":823000},{"$f":"SUM($AM$98:AM920,$AN$98:AN920,$AP$98:AP920)","v":2534076.3676474816},{"$f":"SUM($AM$98:AM920,$AP$98:AP920)","v":189290},{"$f":"(AR920/(AVERAGE($AQ$98:AQ920))/AH920*12)","v":8.9681712689101495E-2},{"$f":"(AS920/(AVERAGE($AQ$98:AQ920))/AH920*12)","v":6.6990291262135921E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824,3358306.3676474812,1000,0,0,230,8395.7659191187031,3366702.1335665998,0,{"$f":"$B$12+SUM($AJ$98:AJ921,$AL$98:AL921)","v":824000},{"$f":"SUM($AM$98:AM921,$AN$98:AN921,$AP$98:AP921)","v":2542702.1335666003},{"$f":"SUM($AM$98:AM921,$AP$98:AP921)","v":189520},{"$f":"(AR921/(AVERAGE($AQ$98:AQ921))/AH921*12)","v":8.9768830840833203E-2},{"$f":"(AS921/(AVERAGE($AQ$98:AQ921))/AH921*12)","v":6.6909090909090911E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,825,3367932.1335665998,1000,0,0,230,8419.8303339164995,3376351.9639005163,0,{"$f":"$B$12+SUM($AJ$98:AJ922,$AL$98:AL922)","v":825000},{"$f":"SUM($AM$98:AM922,$AN$98:AN922,$AP$98:AP922)","v":2551351.9639005167},{"$f":"SUM($AM$98:AM922,$AP$98:AP922)","v":189750},{"$f":"(AR922/(AVERAGE($AQ$98:AQ922))/AH922*12)","v":8.9856111429470101E-2},{"$f":"(AS922/(AVERAGE($AQ$98:AQ922))/AH922*12)","v":6.682808716707022E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826,3377581.9639005163,1000,0,0,230,8443.95490975129,3386025.9188102675,0,{"$f":"$B$12+SUM($AJ$98:AJ923,$AL$98:AL923)","v":826000},{"$f":"SUM($AM$98:AM923,$AN$98:AN923,$AP$98:AP923)","v":2560025.9188102679},{"$f":"SUM($AM$98:AM923,$AP$98:AP923)","v":189980},{"$f":"(AR923/(AVERAGE($AQ$98:AQ923))/AH923*12)","v":8.9943554624999533E-2},{"$f":"(AS923/(AVERAGE($AQ$98:AQ923))/AH923*12)","v":6.6747279322853688E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827,3387255.9188102675,1000,0,0,230,8468.1397970256676,3395724.0586072933,0,{"$f":"$B$12+SUM($AJ$98:AJ924,$AL$98:AL924)","v":827000},{"$f":"SUM($AM$98:AM924,$AN$98:AN924,$AP$98:AP924)","v":2568724.0586072938},{"$f":"SUM($AM$98:AM924,$AP$98:AP924)","v":190210},{"$f":"(AR924/(AVERAGE($AQ$98:AQ924))/AH924*12)","v":9.0031160598191259E-2},{"$f":"(AS924/(AVERAGE($AQ$98:AQ924))/AH924*12)","v":6.6666666666666662E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828,3396954.0586072933,1000,0,0,230,8492.3851465182324,3405446.4437538115,0,{"$f":"$B$12+SUM($AJ$98:AJ925,$AL$98:AL925)","v":828000},{"$f":"SUM($AM$98:AM925,$AN$98:AN925,$AP$98:AP925)","v":2577446.443753812},{"$f":"SUM($AM$98:AM925,$AP$98:AP925)","v":190440},{"$f":"(AR925/(AVERAGE($AQ$98:AQ925))/AH925*12)","v":9.0118929520596219E-2},{"$f":"(AS925/(AVERAGE($AQ$98:AQ925))/AH925*12)","v":6.6586248492159234E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829,3406676.4437538115,1000,0,0,230,8516.6911093845283,3415193.1348631959,0,{"$f":"$B$12+SUM($AJ$98:AJ926,$AL$98:AL926)","v":829000},{"$f":"SUM($AM$98:AM926,$AN$98:AN926,$AP$98:AP926)","v":2586193.1348631964},{"$f":"SUM($AM$98:AM926,$AP$98:AP926)","v":190670},{"$f":"(AR926/(AVERAGE($AQ$98:AQ926))/AH926*12)","v":9.020686156454534E-2},{"$f":"(AS926/(AVERAGE($AQ$98:AQ926))/AH926*12)","v":6.6506024096385542E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830,3416423.1348631959,1000,0,0,230,8541.0578371579886,3424964.1927003539,0,{"$f":"$B$12+SUM($AJ$98:AJ927,$AL$98:AL927)","v":830000},{"$f":"SUM($AM$98:AM927,$AN$98:AN927,$AP$98:AP927)","v":2594964.1927003544},{"$f":"SUM($AM$98:AM927,$AP$98:AP927)","v":190900},{"$f":"(AR927/(AVERAGE($AQ$98:AQ927))/AH927*12)","v":9.0294956903148343E-2},{"$f":"(AS927/(AVERAGE($AQ$98:AQ927))/AH927*12)","v":6.6425992779783399E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,831,3426194.1927003539,1000,0,0,230,8565.485481750884,3434759.6781821046,0,{"$f":"$B$12+SUM($AJ$98:AJ928,$AL$98:AL928)","v":831000},{"$f":"SUM($AM$98:AM928,$AN$98:AN928,$AP$98:AP928)","v":2603759.6781821051},{"$f":"SUM($AM$98:AM928,$AP$98:AP928)","v":191130},{"$f":"(AR928/(AVERAGE($AQ$98:AQ928))/AH928*12)","v":9.0383215710292453E-2},{"$f":"(AS928/(AVERAGE($AQ$98:AQ928))/AH928*12)","v":6.6346153846153855E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832,3435989.6781821046,1000,0,0,230,8589.974195455261,3444579.6523775598,0,{"$f":"$B$12+SUM($AJ$98:AJ929,$AL$98:AL929)","v":832000},{"$f":"SUM($AM$98:AM929,$AN$98:AN929,$AP$98:AP929)","v":2612579.6523775603},{"$f":"SUM($AM$98:AM929,$AP$98:AP929)","v":191360},{"$f":"(AR929/(AVERAGE($AQ$98:AQ929))/AH929*12)","v":9.0471638160641341E-2},{"$f":"(AS929/(AVERAGE($AQ$98:AQ929))/AH929*12)","v":6.626650660264106E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833,3445809.6523775598,{"$f":"IF(($AG$71-$AG$72)>=AH930,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH930,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI930*$AE$52/12","v":8614.5241309438989},3454424.1765085035,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ930,$AL$98:AL930)","v":833000},{"$f":"SUM($AM$98:AM930,$AN$98:AN930,$AP$98:AP930)","v":2621424.176508504},{"$f":"SUM($AM$98:AM930,$AP$98:AP930)","v":191590},{"$f":"(AR930/(AVERAGE($AQ$98:AQ930))/AH930*12)","v":9.0560224429633851E-2},{"$f":"(AS930/(AVERAGE($AQ$98:AQ930))/AH930*12)","v":6.6187050359712233E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834,3455654.1765085035,1000,0,0,230,8639.135441271259,3464293.3119497746,0,{"$f":"$B$12+SUM($AJ$98:AJ931,$AL$98:AL931)","v":834000},{"$f":"SUM($AM$98:AM931,$AN$98:AN931,$AP$98:AP931)","v":2630293.3119497751},{"$f":"SUM($AM$98:AM931,$AP$98:AP931)","v":191820},{"$f":"(AR931/(AVERAGE($AQ$98:AQ931))/AH931*12)","v":9.0648974693482959E-2},{"$f":"(AS931/(AVERAGE($AQ$98:AQ931))/AH931*12)","v":6.6107784431137726E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,835,3465523.3119497746,1000,0,0,230,8663.8082798744363,3474187.1202296489,0,{"$f":"$B$12+SUM($AJ$98:AJ932,$AL$98:AL932)","v":835000},{"$f":"SUM($AM$98:AM932,$AN$98:AN932,$AP$98:AP932)","v":2639187.1202296498},{"$f":"SUM($AM$98:AM932,$AP$98:AP932)","v":192050},{"$f":"(AR932/(AVERAGE($AQ$98:AQ932))/AH932*12)","v":9.0737889129174562E-2},{"$f":"(AS932/(AVERAGE($AQ$98:AQ932))/AH932*12)","v":6.6028708133971286E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,836,3475417.1202296489,1000,0,0,230,8688.5428005741214,3484105.663030223,0,{"$f":"$B$12+SUM($AJ$98:AJ933,$AL$98:AL933)","v":836000},{"$f":"SUM($AM$98:AM933,$AN$98:AN933,$AP$98:AP933)","v":2648105.6630302239},{"$f":"SUM($AM$98:AM933,$AP$98:AP933)","v":192280},{"$f":"(AR933/(AVERAGE($AQ$98:AQ933))/AH933*12)","v":9.0826967914466358E-2},{"$f":"(AS933/(AVERAGE($AQ$98:AQ933))/AH933*12)","v":6.5949820788530466E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,837,3485335.663030223,1000,0,0,230,8713.3391575755577,3494049.0021877987,0,{"$f":"$B$12+SUM($AJ$98:AJ934,$AL$98:AL934)","v":837000},{"$f":"SUM($AM$98:AM934,$AN$98:AN934,$AP$98:AP934)","v":2657049.0021877997},{"$f":"SUM($AM$98:AM934,$AP$98:AP934)","v":192510},{"$f":"(AR934/(AVERAGE($AQ$98:AQ934))/AH934*12)","v":9.0916211227886831E-2},{"$f":"(AS934/(AVERAGE($AQ$98:AQ934))/AH934*12)","v":6.5871121718377081E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838,3495279.0021877987,1000,0,0,230,8738.1975054694976,3504017.1996932682,0,{"$f":"$B$12+SUM($AJ$98:AJ935,$AL$98:AL935)","v":838000},{"$f":"SUM($AM$98:AM935,$AN$98:AN935,$AP$98:AP935)","v":2666017.1996932691},{"$f":"SUM($AM$98:AM935,$AP$98:AP935)","v":192740},{"$f":"(AR935/(AVERAGE($AQ$98:AQ935))/AH935*12)","v":9.1005619248734085E-2},{"$f":"(AS935/(AVERAGE($AQ$98:AQ935))/AH935*12)","v":6.579261025029798E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839,3505247.1996932682,1000,0,0,230,8763.117999233169,3514010.3176925015,0,{"$f":"$B$12+SUM($AJ$98:AJ936,$AL$98:AL936)","v":839000},{"$f":"SUM($AM$98:AM936,$AN$98:AN936,$AP$98:AP936)","v":2675010.3176925024},{"$f":"SUM($AM$98:AM936,$AP$98:AP936)","v":192970},{"$f":"(AR936/(AVERAGE($AQ$98:AQ936))/AH936*12)","v":9.1095192157074831E-2},{"$f":"(AS936/(AVERAGE($AQ$98:AQ936))/AH936*12)","v":6.5714285714285718E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840,3515240.3176925015,1000,0,0,230,8788.1007942312535,3524028.4184867325,0,{"$f":"$B$12+SUM($AJ$98:AJ937,$AL$98:AL937)","v":840000},{"$f":"SUM($AM$98:AM937,$AN$98:AN937,$AP$98:AP937)","v":2684028.4184867335},{"$f":"SUM($AM$98:AM937,$AP$98:AP937)","v":193200},{"$f":"(AR937/(AVERAGE($AQ$98:AQ937))/AH937*12)","v":9.1184930133743292E-2},{"$f":"(AS937/(AVERAGE($AQ$98:AQ937))/AH937*12)","v":6.5636147443519626E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,841,3525258.4184867325,1000,0,0,230,8813.1460462168307,3534071.5645329491,0,{"$f":"$B$12+SUM($AJ$98:AJ938,$AL$98:AL938)","v":841000},{"$f":"SUM($AM$98:AM938,$AN$98:AN938,$AP$98:AP938)","v":2693071.5645329501},{"$f":"SUM($AM$98:AM938,$AP$98:AP938)","v":193430},{"$f":"(AR938/(AVERAGE($AQ$98:AQ938))/AH938*12)","v":9.1274833360340174E-2},{"$f":"(AS938/(AVERAGE($AQ$98:AQ938))/AH938*12)","v":6.5558194774346795E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,842,3535301.5645329491,1000,0,0,230,8838.2539113323728,3544139.8184442814,0,{"$f":"$B$12+SUM($AJ$98:AJ939,$AL$98:AL939)","v":842000},{"$f":"SUM($AM$98:AM939,$AN$98:AN939,$AP$98:AP939)","v":2702139.8184442823},{"$f":"SUM($AM$98:AM939,$AP$98:AP939)","v":193660},{"$f":"(AR939/(AVERAGE($AQ$98:AQ939))/AH939*12)","v":9.1364902019231697E-2},{"$f":"(AS939/(AVERAGE($AQ$98:AQ939))/AH939*12)","v":6.5480427046263352E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843,3545369.8184442814,1000,0,0,230,8863.4245461107039,3554233.2429903923,0,{"$f":"$B$12+SUM($AJ$98:AJ940,$AL$98:AL940)","v":843000},{"$f":"SUM($AM$98:AM940,$AN$98:AN940,$AP$98:AP940)","v":2711233.2429903932},{"$f":"SUM($AM$98:AM940,$AP$98:AP940)","v":193890},{"$f":"(AR940/(AVERAGE($AQ$98:AQ940))/AH940*12)","v":9.1455136293548539E-2},{"$f":"(AS940/(AVERAGE($AQ$98:AQ940))/AH940*12)","v":6.5402843601895739E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844,3555463.2429903923,1000,0,0,230,8888.6581074759797,3564351.9010978681,0,{"$f":"$B$12+SUM($AJ$98:AJ941,$AL$98:AL941)","v":844000},{"$f":"SUM($AM$98:AM941,$AN$98:AN941,$AP$98:AP941)","v":2720351.901097869},{"$f":"SUM($AM$98:AM941,$AP$98:AP941)","v":194120},{"$f":"(AR941/(AVERAGE($AQ$98:AQ941))/AH941*12)","v":9.1545536367184807E-2},{"$f":"(AS941/(AVERAGE($AQ$98:AQ941))/AH941*12)","v":6.5325443786982251E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,845,3565581.9010978681,1000,0,0,230,8913.9547527446703,3574495.8558506127,0,{"$f":"$B$12+SUM($AJ$98:AJ942,$AL$98:AL942)","v":845000},{"$f":"SUM($AM$98:AM942,$AN$98:AN942,$AP$98:AP942)","v":2729495.8558506137},{"$f":"SUM($AM$98:AM942,$AP$98:AP942)","v":194350},{"$f":"(AR942/(AVERAGE($AQ$98:AQ942))/AH942*12)","v":9.1636102424797139E-2},{"$f":"(AS942/(AVERAGE($AQ$98:AQ942))/AH942*12)","v":6.524822695035461E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,846,3575725.8558506127,1000,0,0,230,8939.3146396265311,3584665.1704902393,0,{"$f":"$B$12+SUM($AJ$98:AJ943,$AL$98:AL943)","v":846000},{"$f":"SUM($AM$98:AM943,$AN$98:AN943,$AP$98:AP943)","v":2738665.1704902402},{"$f":"SUM($AM$98:AM943,$AP$98:AP943)","v":194580},{"$f":"(AR943/(AVERAGE($AQ$98:AQ943))/AH943*12)","v":9.1726834651803701E-2},{"$f":"(AS943/(AVERAGE($AQ$98:AQ943))/AH943*12)","v":6.517119244391972E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847,3585895.1704902393,1000,0,0,230,8964.7379262255981,3594859.9084164649,0,{"$f":"$B$12+SUM($AJ$98:AJ944,$AL$98:AL944)","v":847000},{"$f":"SUM($AM$98:AM944,$AN$98:AN944,$AP$98:AP944)","v":2747859.9084164659},{"$f":"SUM($AM$98:AM944,$AP$98:AP944)","v":194810},{"$f":"(AR944/(AVERAGE($AQ$98:AQ944))/AH944*12)","v":9.1817733234383261E-2},{"$f":"(AS944/(AVERAGE($AQ$98:AQ944))/AH944*12)","v":6.5094339622641505E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848,3596089.9084164649,1000,0,0,230,8990.224771041163,3605080.1331875059,0,{"$f":"$B$12+SUM($AJ$98:AJ945,$AL$98:AL945)","v":848000},{"$f":"SUM($AM$98:AM945,$AN$98:AN945,$AP$98:AP945)","v":2757080.1331875068},{"$f":"SUM($AM$98:AM945,$AP$98:AP945)","v":195040},{"$f":"(AR945/(AVERAGE($AQ$98:AQ945))/AH945*12)","v":9.1908798359474186E-2},{"$f":"(AS945/(AVERAGE($AQ$98:AQ945))/AH945*12)","v":6.5017667844522965E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849,3606310.1331875059,1000,0,0,230,9015.7753329687639,3615325.9085204746,0,{"$f":"$B$12+SUM($AJ$98:AJ946,$AL$98:AL946)","v":849000},{"$f":"SUM($AM$98:AM946,$AN$98:AN946,$AP$98:AP946)","v":2766325.908520475},{"$f":"SUM($AM$98:AM946,$AP$98:AP946)","v":195270},{"$f":"(AR946/(AVERAGE($AQ$98:AQ946))/AH946*12)","v":9.2000030214773654E-2},{"$f":"(AS946/(AVERAGE($AQ$98:AQ946))/AH946*12)","v":6.494117647058823E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,850,3616555.9085204746,1000,0,0,230,9041.3897713011866,3625597.2982917759,0,{"$f":"$B$12+SUM($AJ$98:AJ947,$AL$98:AL947)","v":850000},{"$f":"SUM($AM$98:AM947,$AN$98:AN947,$AP$98:AP947)","v":2775597.2982917763},{"$f":"SUM($AM$98:AM947,$AP$98:AP947)","v":195500},{"$f":"(AR947/(AVERAGE($AQ$98:AQ947))/AH947*12)","v":9.2091428988736623E-2},{"$f":"(AS947/(AVERAGE($AQ$98:AQ947))/AH947*12)","v":6.4864864864864862E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,3626827.2982917759,1000,0,0,230,9067.0682457294388,3635894.3665375053,0,{"$f":"$B$12+SUM($AJ$98:AJ948,$AL$98:AL948)","v":851000},{"$f":"SUM($AM$98:AM948,$AN$98:AN948,$AP$98:AP948)","v":2784894.3665375058},{"$f":"SUM($AM$98:AM948,$AP$98:AP948)","v":195730},{"$f":"(AR948/(AVERAGE($AQ$98:AQ948))/AH948*12)","v":9.2182994870574991E-2},{"$f":"(AS948/(AVERAGE($AQ$98:AQ948))/AH948*12)","v":6.4788732394366194E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,3637124.3665375053,1000,0,0,230,9092.8109163437639,3646217.177453849,0,{"$f":"$B$12+SUM($AJ$98:AJ949,$AL$98:AL949)","v":852000},{"$f":"SUM($AM$98:AM949,$AN$98:AN949,$AP$98:AP949)","v":2794217.1774538499},{"$f":"SUM($AM$98:AM949,$AP$98:AP949)","v":195960},{"$f":"(AR949/(AVERAGE($AQ$98:AQ949))/AH949*12)","v":9.2274728050256757E-2},{"$f":"(AS949/(AVERAGE($AQ$98:AQ949))/AH949*12)","v":6.4712778429073855E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853,3647447.177453849,1000,0,0,230,9118.6179436346229,3656565.7953974837,0,{"$f":"$B$12+SUM($AJ$98:AJ950,$AL$98:AL950)","v":853000},{"$f":"SUM($AM$98:AM950,$AN$98:AN950,$AP$98:AP950)","v":2803565.7953974847},{"$f":"SUM($AM$98:AM950,$AP$98:AP950)","v":196190},{"$f":"(AR950/(AVERAGE($AQ$98:AQ950))/AH950*12)","v":9.2366628718505053E-2},{"$f":"(AS950/(AVERAGE($AQ$98:AQ950))/AH950*12)","v":6.4637002341920375E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854,3657795.7953974837,1000,0,0,230,9144.4894884937094,3666940.2848859774,0,{"$f":"$B$12+SUM($AJ$98:AJ951,$AL$98:AL951)","v":854000},{"$f":"SUM($AM$98:AM951,$AN$98:AN951,$AP$98:AP951)","v":2812940.2848859783},{"$f":"SUM($AM$98:AM951,$AP$98:AP951)","v":196420},{"$f":"(AR951/(AVERAGE($AQ$98:AQ951))/AH951*12)","v":9.2458697066797435E-2},{"$f":"(AS951/(AVERAGE($AQ$98:AQ951))/AH951*12)","v":6.4561403508771927E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,855,3668170.2848859774,1000,0,0,230,9170.4257122149429,3677340.7105981922,0,{"$f":"$B$12+SUM($AJ$98:AJ952,$AL$98:AL952)","v":855000},{"$f":"SUM($AM$98:AM952,$AN$98:AN952,$AP$98:AP952)","v":2822340.7105981931},{"$f":"SUM($AM$98:AM952,$AP$98:AP952)","v":196650},{"$f":"(AR952/(AVERAGE($AQ$98:AQ952))/AH952*12)","v":9.2550933287364912E-2},{"$f":"(AS952/(AVERAGE($AQ$98:AQ952))/AH952*12)","v":6.4485981308411208E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,856,3678570.7105981922,1000,0,0,230,9196.4267764954802,3687767.1373746875,0,{"$f":"$B$12+SUM($AJ$98:AJ953,$AL$98:AL953)","v":856000},{"$f":"SUM($AM$98:AM953,$AN$98:AN953,$AP$98:AP953)","v":2831767.1373746884},{"$f":"SUM($AM$98:AM953,$AP$98:AP953)","v":196880},{"$f":"(AR953/(AVERAGE($AQ$98:AQ953))/AH953*12)","v":9.2643337573191251E-2},{"$f":"(AS953/(AVERAGE($AQ$98:AQ953))/AH953*12)","v":6.4410735122520423E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,857,3688997.1373746875,1000,0,0,230,9222.4928434367193,3698219.630218124,0,{"$f":"$B$12+SUM($AJ$98:AJ954,$AL$98:AL954)","v":857000},{"$f":"SUM($AM$98:AM954,$AN$98:AN954,$AP$98:AP954)","v":2841219.6302181249},{"$f":"SUM($AM$98:AM954,$AP$98:AP954)","v":197110},{"$f":"(AR954/(AVERAGE($AQ$98:AQ954))/AH954*12)","v":9.2735910118012091E-2},{"$f":"(AS954/(AVERAGE($AQ$98:AQ954))/AH954*12)","v":6.4335664335664336E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858,3699449.630218124,1000,0,0,230,9248.6240755453091,3708698.2542936695,0,{"$f":"$B$12+SUM($AJ$98:AJ955,$AL$98:AL955)","v":858000},{"$f":"SUM($AM$98:AM955,$AN$98:AN955,$AP$98:AP955)","v":2850698.2542936704},{"$f":"SUM($AM$98:AM955,$AP$98:AP955)","v":197340},{"$f":"(AR955/(AVERAGE($AQ$98:AQ955))/AH955*12)","v":9.2828651116314151E-2},{"$f":"(AS955/(AVERAGE($AQ$98:AQ955))/AH955*12)","v":6.4260768335273576E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859,3709928.2542936695,1000,0,0,230,9274.8206357341733,3719203.0749294036,0,{"$f":"$B$12+SUM($AJ$98:AJ956,$AL$98:AL956)","v":859000},{"$f":"SUM($AM$98:AM956,$AN$98:AN956,$AP$98:AP956)","v":2860203.0749294045},{"$f":"SUM($AM$98:AM956,$AP$98:AP956)","v":197570},{"$f":"(AR956/(AVERAGE($AQ$98:AQ956))/AH956*12)","v":9.2921560763334479E-2},{"$f":"(AS956/(AVERAGE($AQ$98:AQ956))/AH956*12)","v":6.4186046511627917E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860,3720433.0749294036,1000,0,0,230,9301.0826873235092,3729734.1576167271,0,{"$f":"$B$12+SUM($AJ$98:AJ957,$AL$98:AL957)","v":860000},{"$f":"SUM($AM$98:AM957,$AN$98:AN957,$AP$98:AP957)","v":2869734.157616728},{"$f":"SUM($AM$98:AM957,$AP$98:AP957)","v":197800},{"$f":"(AR957/(AVERAGE($AQ$98:AQ957))/AH957*12)","v":9.301463925505965E-2},{"$f":"(AS957/(AVERAGE($AQ$98:AQ957))/AH957*12)","v":6.4111498257839721E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861,3730964.1576167271,1000,0,0,230,9327.4103940418172,3740291.5680107689,0,{"$f":"$B$12+SUM($AJ$98:AJ958,$AL$98:AL958)","v":861000},{"$f":"SUM($AM$98:AM958,$AN$98:AN958,$AP$98:AP958)","v":2879291.5680107698},{"$f":"SUM($AM$98:AM958,$AP$98:AP958)","v":198030},{"$f":"(AR958/(AVERAGE($AQ$98:AQ958))/AH958*12)","v":9.3107886788225097E-2},{"$f":"(AS958/(AVERAGE($AQ$98:AQ958))/AH958*12)","v":6.4037122969837585E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862,3741521.5680107689,1000,0,0,230,9353.8039200269213,3750875.3719307957,0,{"$f":"$B$12+SUM($AJ$98:AJ959,$AL$98:AL959)","v":862000},{"$f":"SUM($AM$98:AM959,$AN$98:AN959,$AP$98:AP959)","v":2888875.3719307967},{"$f":"SUM($AM$98:AM959,$AP$98:AP959)","v":198260},{"$f":"(AR959/(AVERAGE($AQ$98:AQ959))/AH959*12)","v":9.3201303560314225E-2},{"$f":"(AS959/(AVERAGE($AQ$98:AQ959))/AH959*12)","v":6.3962920046349951E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863,3752105.3719307957,1000,0,0,230,9380.2634298269895,3761485.6353606228,0,{"$f":"$B$12+SUM($AJ$98:AJ960,$AL$98:AL960)","v":863000},{"$f":"SUM($AM$98:AM960,$AN$98:AN960,$AP$98:AP960)","v":2898485.6353606237},{"$f":"SUM($AM$98:AM960,$AP$98:AP960)","v":198490},{"$f":"(AR960/(AVERAGE($AQ$98:AQ960))/AH960*12)","v":9.3294889769557854E-2},{"$f":"(AS960/(AVERAGE($AQ$98:AQ960))/AH960*12)","v":6.3888888888888884E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864,3762715.6353606228,1000,0,0,230,9406.789088401556,3772122.4244490243,0,{"$f":"$B$12+SUM($AJ$98:AJ961,$AL$98:AL961)","v":864000},{"$f":"SUM($AM$98:AM961,$AN$98:AN961,$AP$98:AP961)","v":2908122.4244490252},{"$f":"SUM($AM$98:AM961,$AP$98:AP961)","v":198720},{"$f":"(AR961/(AVERAGE($AQ$98:AQ961))/AH961*12)","v":9.338864561493336E-2},{"$f":"(AS961/(AVERAGE($AQ$98:AQ961))/AH961*12)","v":6.3815028901734096E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,865,3773352.4244490243,1000,0,0,230,9433.3810611225599,3782785.805510147,0,{"$f":"$B$12+SUM($AJ$98:AJ962,$AL$98:AL962)","v":865000},{"$f":"SUM($AM$98:AM962,$AN$98:AN962,$AP$98:AP962)","v":2917785.8055101479},{"$f":"SUM($AM$98:AM962,$AP$98:AP962)","v":198950},{"$f":"(AR962/(AVERAGE($AQ$98:AQ962))/AH962*12)","v":9.348257129616408E-2},{"$f":"(AS962/(AVERAGE($AQ$98:AQ962))/AH962*12)","v":6.3741339491916859E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,866,3784015.805510147,1000,0,0,230,9460.0395137753676,3793475.8450239222,0,{"$f":"$B$12+SUM($AJ$98:AJ963,$AL$98:AL963)","v":866000},{"$f":"SUM($AM$98:AM963,$AN$98:AN963,$AP$98:AP963)","v":2927475.8450239231},{"$f":"SUM($AM$98:AM963,$AP$98:AP963)","v":199180},{"$f":"(AR963/(AVERAGE($AQ$98:AQ963))/AH963*12)","v":9.3576667013718501E-2},{"$f":"(AS963/(AVERAGE($AQ$98:AQ963))/AH963*12)","v":6.3667820069204153E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,867,3794705.8450239222,1000,0,0,230,9486.7646125598058,3804192.6096364819,0,{"$f":"$B$12+SUM($AJ$98:AJ964,$AL$98:AL964)","v":867000},{"$f":"SUM($AM$98:AM964,$AN$98:AN964,$AP$98:AP964)","v":2937192.6096364828},{"$f":"SUM($AM$98:AM964,$AP$98:AP964)","v":199410},{"$f":"(AR964/(AVERAGE($AQ$98:AQ964))/AH964*12)","v":9.3670932968809739E-2},{"$f":"(AS964/(AVERAGE($AQ$98:AQ964))/AH964*12)","v":6.3594470046082954E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,868,3805422.6096364819,1000,0,0,230,9513.5565240912038,3814936.1661605733,0,{"$f":"$B$12+SUM($AJ$98:AJ965,$AL$98:AL965)","v":868000},{"$f":"SUM($AM$98:AM965,$AN$98:AN965,$AP$98:AP965)","v":2946936.1661605742},{"$f":"SUM($AM$98:AM965,$AP$98:AP965)","v":199640},{"$f":"(AR965/(AVERAGE($AQ$98:AQ965))/AH965*12)","v":9.3765369363394774E-2},{"$f":"(AS965/(AVERAGE($AQ$98:AQ965))/AH965*12)","v":6.3521288837744532E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869,3816166.1661605733,1000,0,0,230,9540.4154154014323,3825706.5815759748,0,{"$f":"$B$12+SUM($AJ$98:AJ966,$AL$98:AL966)","v":869000},{"$f":"SUM($AM$98:AM966,$AN$98:AN966,$AP$98:AP966)","v":2956706.5815759758},{"$f":"SUM($AM$98:AM966,$AP$98:AP966)","v":199870},{"$f":"(AR966/(AVERAGE($AQ$98:AQ966))/AH966*12)","v":9.3859976400173836E-2},{"$f":"(AS966/(AVERAGE($AQ$98:AQ966))/AH966*12)","v":6.3448275862068972E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,870,3826936.5815759748,1000,0,0,230,9567.3414539399364,3836503.923029915,0,{"$f":"$B$12+SUM($AJ$98:AJ967,$AL$98:AL967)","v":870000},{"$f":"SUM($AM$98:AM967,$AN$98:AN967,$AP$98:AP967)","v":2966503.9230299159},{"$f":"SUM($AM$98:AM967,$AP$98:AP967)","v":200100},{"$f":"(AR967/(AVERAGE($AQ$98:AQ967))/AH967*12)","v":9.3954754282589675E-2},{"$f":"(AS967/(AVERAGE($AQ$98:AQ967))/AH967*12)","v":6.3375430539609652E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,3837733.923029915,1000,0,0,230,9594.3348075747872,3847328.2578374897,0,{"$f":"$B$12+SUM($AJ$98:AJ968,$AL$98:AL968)","v":871000},{"$f":"SUM($AM$98:AM968,$AN$98:AN968,$AP$98:AP968)","v":2976328.2578374902},{"$f":"SUM($AM$98:AM968,$AP$98:AP968)","v":200330},{"$f":"(AR968/(AVERAGE($AQ$98:AQ968))/AH968*12)","v":9.4049703214827085E-2},{"$f":"(AS968/(AVERAGE($AQ$98:AQ968))/AH968*12)","v":6.3302752293577982E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,3848558.2578374897,1000,0,0,230,9621.3956445937238,3858179.6534820832,0,{"$f":"$B$12+SUM($AJ$98:AJ969,$AL$98:AL969)","v":872000},{"$f":"SUM($AM$98:AM969,$AN$98:AN969,$AP$98:AP969)","v":2986179.6534820837},{"$f":"SUM($AM$98:AM969,$AP$98:AP969)","v":200560},{"$f":"(AR969/(AVERAGE($AQ$98:AQ969))/AH969*12)","v":9.4144823401812294E-2},{"$f":"(AS969/(AVERAGE($AQ$98:AQ969))/AH969*12)","v":6.3230240549828178E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873,3859409.6534820832,1000,0,0,230,9648.5241337052084,3869058.1776157883,0,{"$f":"$B$12+SUM($AJ$98:AJ970,$AL$98:AL970)","v":873000},{"$f":"SUM($AM$98:AM970,$AN$98:AN970,$AP$98:AP970)","v":2996058.1776157888},{"$f":"SUM($AM$98:AM970,$AP$98:AP970)","v":200790},{"$f":"(AR970/(AVERAGE($AQ$98:AQ970))/AH970*12)","v":9.4240115049212092E-2},{"$f":"(AS970/(AVERAGE($AQ$98:AQ970))/AH970*12)","v":6.3157894736842104E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874,3870288.1776157883,1000,0,0,230,9675.7204440394707,3879963.8980598277,0,{"$f":"$B$12+SUM($AJ$98:AJ971,$AL$98:AL971)","v":874000},{"$f":"SUM($AM$98:AM971,$AN$98:AN971,$AP$98:AP971)","v":3005963.8980598282},{"$f":"SUM($AM$98:AM971,$AP$98:AP971)","v":201020},{"$f":"(AR971/(AVERAGE($AQ$98:AQ971))/AH971*12)","v":9.4335578363433648E-2},{"$f":"(AS971/(AVERAGE($AQ$98:AQ971))/AH971*12)","v":6.308571428571429E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,875,3881193.8980598277,1000,0,0,230,9702.984745149568,3890896.8828049772,0,{"$f":"$B$12+SUM($AJ$98:AJ972,$AL$98:AL972)","v":875000},{"$f":"SUM($AM$98:AM972,$AN$98:AN972,$AP$98:AP972)","v":3015896.8828049777},{"$f":"SUM($AM$98:AM972,$AP$98:AP972)","v":201250},{"$f":"(AR972/(AVERAGE($AQ$98:AQ972))/AH972*12)","v":9.4431213551623566E-2},{"$f":"(AS972/(AVERAGE($AQ$98:AQ972))/AH972*12)","v":6.3013698630136998E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,876,3892126.8828049772,1000,0,0,230,9730.3172070124438,3901857.2000119896,0,{"$f":"$B$12+SUM($AJ$98:AJ973,$AL$98:AL973)","v":876000},{"$f":"SUM($AM$98:AM973,$AN$98:AN973,$AP$98:AP973)","v":3025857.20001199},{"$f":"SUM($AM$98:AM973,$AP$98:AP973)","v":201480},{"$f":"(AR973/(AVERAGE($AQ$98:AQ973))/AH973*12)","v":9.4527020821667584E-2},{"$f":"(AS973/(AVERAGE($AQ$98:AQ973))/AH973*12)","v":6.2941847206385406E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,877,3903087.2000119896,1000,0,0,230,9757.7180000299741,3912844.9180120197,0,{"$f":"$B$12+SUM($AJ$98:AJ974,$AL$98:AL974)","v":877000},{"$f":"SUM($AM$98:AM974,$AN$98:AN974,$AP$98:AP974)","v":3035844.9180120202},{"$f":"SUM($AM$98:AM974,$AP$98:AP974)","v":201710},{"$f":"(AR974/(AVERAGE($AQ$98:AQ974))/AH974*12)","v":9.4623000382189862E-2},{"$f":"(AS974/(AVERAGE($AQ$98:AQ974))/AH974*12)","v":6.2870159453302958E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878,3914074.9180120197,1000,0,0,230,9785.1872950300494,3923860.1053070496,0,{"$f":"$B$12+SUM($AJ$98:AJ975,$AL$98:AL975)","v":878000},{"$f":"SUM($AM$98:AM975,$AN$98:AN975,$AP$98:AP975)","v":3045860.10530705},{"$f":"SUM($AM$98:AM975,$AP$98:AP975)","v":201940},{"$f":"(AR975/(AVERAGE($AQ$98:AQ975))/AH975*12)","v":9.4719152442552496E-2},{"$f":"(AS975/(AVERAGE($AQ$98:AQ975))/AH975*12)","v":6.2798634812286699E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879,3925090.1053070496,1000,0,0,230,9812.7252632676227,3934902.8305703173,0,{"$f":"$B$12+SUM($AJ$98:AJ976,$AL$98:AL976)","v":879000},{"$f":"SUM($AM$98:AM976,$AN$98:AN976,$AP$98:AP976)","v":3055902.8305703178},{"$f":"SUM($AM$98:AM976,$AP$98:AP976)","v":202170},{"$f":"(AR976/(AVERAGE($AQ$98:AQ976))/AH976*12)","v":9.4815477212855021E-2},{"$f":"(AS976/(AVERAGE($AQ$98:AQ976))/AH976*12)","v":6.2727272727272718E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,880,3936132.8305703173,1000,0,0,230,9840.3320764257933,3945973.162646743,0,{"$f":"$B$12+SUM($AJ$98:AJ977,$AL$98:AL977)","v":880000},{"$f":"SUM($AM$98:AM977,$AN$98:AN977,$AP$98:AP977)","v":3065973.1626467435},{"$f":"SUM($AM$98:AM977,$AP$98:AP977)","v":202400},{"$f":"(AR977/(AVERAGE($AQ$98:AQ977))/AH977*12)","v":9.4911974903933868E-2},{"$f":"(AS977/(AVERAGE($AQ$98:AQ977))/AH977*12)","v":6.2656072644721901E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881,3947203.162646743,1000,0,0,230,9868.0079066168564,3957071.1705533597,0,{"$f":"$B$12+SUM($AJ$98:AJ978,$AL$98:AL978)","v":881000},{"$f":"SUM($AM$98:AM978,$AN$98:AN978,$AP$98:AP978)","v":3076071.1705533601},{"$f":"SUM($AM$98:AM978,$AP$98:AP978)","v":202630},{"$f":"(AR978/(AVERAGE($AQ$98:AQ978))/AH978*12)","v":9.5008645727361771E-2},{"$f":"(AS978/(AVERAGE($AQ$98:AQ978))/AH978*12)","v":6.258503401360545E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882,3958301.1705533597,1000,0,0,230,9895.7529263833985,3968196.9234797428,0,{"$f":"$B$12+SUM($AJ$98:AJ979,$AL$98:AL979)","v":882000},{"$f":"SUM($AM$98:AM979,$AN$98:AN979,$AP$98:AP979)","v":3086196.9234797433},{"$f":"SUM($AM$98:AM979,$AP$98:AP979)","v":202860},{"$f":"(AR979/(AVERAGE($AQ$98:AQ979))/AH979*12)","v":9.5105489895447454E-2},{"$f":"(AS979/(AVERAGE($AQ$98:AQ979))/AH979*12)","v":6.2514156285390712E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,883,3969426.9234797428,1000,0,0,230,9923.5673086993575,3979350.4907884421,0,{"$f":"$B$12+SUM($AJ$98:AJ980,$AL$98:AL980)","v":883000},{"$f":"SUM($AM$98:AM980,$AN$98:AN980,$AP$98:AP980)","v":3096350.4907884425},{"$f":"SUM($AM$98:AM980,$AP$98:AP980)","v":203090},{"$f":"(AR980/(AVERAGE($AQ$98:AQ980))/AH980*12)","v":9.5202507621234958E-2},{"$f":"(AS980/(AVERAGE($AQ$98:AQ980))/AH980*12)","v":6.244343891402715E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884,3980580.4907884421,1000,0,0,230,9951.4512269711049,3990531.9420154132,0,{"$f":"$B$12+SUM($AJ$98:AJ981,$AL$98:AL981)","v":884000},{"$f":"SUM($AM$98:AM981,$AN$98:AN981,$AP$98:AP981)","v":3106531.9420154137},{"$f":"SUM($AM$98:AM981,$AP$98:AP981)","v":203320},{"$f":"(AR981/(AVERAGE($AQ$98:AQ981))/AH981*12)","v":9.5299699118503389E-2},{"$f":"(AS981/(AVERAGE($AQ$98:AQ981))/AH981*12)","v":6.2372881355932212E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,885,{"$f":"AO981+AJ982+AL982+AM982","v":3991761.9420154132},1000,0,0,230,9979.4048550385323,{"$f":"AI982+AN982","v":4001741.3468704517},0,{"$f":"$B$12+SUM($AJ$98:AJ982,$AL$98:AL982)","v":885000},{"$f":"SUM($AM$98:AM982,$AN$98:AN982,$AP$98:AP982)","v":3116741.3468704522},{"$f":"SUM($AM$98:AM982,$AP$98:AP982)","v":203550},{"$f":"(AR982/(AVERAGE($AQ$98:AQ982))/AH982*12)","v":9.5397064601766141E-2},{"$f":"(AS982/(AVERAGE($AQ$98:AQ982))/AH982*12)","v":6.2302483069977439E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886,4002971.3468704517,1000,0,0,230,10007.428367176128,4012978.7752376278,0,{"$f":"$B$12+SUM($AJ$98:AJ983,$AL$98:AL983)","v":886000},{"$f":"SUM($AM$98:AM983,$AN$98:AN983,$AP$98:AP983)","v":3126978.7752376283},{"$f":"SUM($AM$98:AM983,$AP$98:AP983)","v":203780},{"$f":"(AR983/(AVERAGE($AQ$98:AQ983))/AH983*12)","v":9.5494604286270796E-2},{"$f":"(AS983/(AVERAGE($AQ$98:AQ983))/AH983*12)","v":6.2232243517474639E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,887,4014208.7752376278,1000,0,0,230,10035.521938094069,4024244.2971757217,0,{"$f":"$B$12+SUM($AJ$98:AJ984,$AL$98:AL984)","v":887000},{"$f":"SUM($AM$98:AM984,$AN$98:AN984,$AP$98:AP984)","v":3137244.2971757222},{"$f":"SUM($AM$98:AM984,$AP$98:AP984)","v":204010},{"$f":"(AR984/(AVERAGE($AQ$98:AQ984))/AH984*12)","v":9.5592318387998476E-2},{"$f":"(AS984/(AVERAGE($AQ$98:AQ984))/AH984*12)","v":6.2162162162162169E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888,4025474.2971757217,1000,0,0,230,10063.685742939304,4035537.9829186611,0,{"$f":"$B$12+SUM($AJ$98:AJ985,$AL$98:AL985)","v":888000},{"$f":"SUM($AM$98:AM985,$AN$98:AN985,$AP$98:AP985)","v":3147537.9829186616},{"$f":"SUM($AM$98:AM985,$AP$98:AP985)","v":204240},{"$f":"(AR985/(AVERAGE($AQ$98:AQ985))/AH985*12)","v":9.569020712366344E-2},{"$f":"(AS985/(AVERAGE($AQ$98:AQ985))/AH985*12)","v":6.2092238470191231E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889,4036767.9829186611,1000,0,0,230,10091.919957296652,4046859.9028759575,0,{"$f":"$B$12+SUM($AJ$98:AJ986,$AL$98:AL986)","v":889000},{"$f":"SUM($AM$98:AM986,$AN$98:AN986,$AP$98:AP986)","v":3157859.902875958},{"$f":"SUM($AM$98:AM986,$AP$98:AP986)","v":204470},{"$f":"(AR986/(AVERAGE($AQ$98:AQ986))/AH986*12)","v":9.5788270710712692E-2},{"$f":"(AS986/(AVERAGE($AQ$98:AQ986))/AH986*12)","v":6.2022471910112356E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,890,4048089.9028759575,1000,0,0,230,10120.224757189893,4058210.1276331474,0,{"$f":"$B$12+SUM($AJ$98:AJ987,$AL$98:AL987)","v":890000},{"$f":"SUM($AM$98:AM987,$AN$98:AN987,$AP$98:AP987)","v":3168210.1276331479},{"$f":"SUM($AM$98:AM987,$AP$98:AP987)","v":204700},{"$f":"(AR987/(AVERAGE($AQ$98:AQ987))/AH987*12)","v":9.5886509367325623E-2},{"$f":"(AS987/(AVERAGE($AQ$98:AQ987))/AH987*12)","v":6.1952861952861947E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,891,4059440.1276331474,1000,0,0,230,10148.600319082869,4069588.7279522303,0,{"$f":"$B$12+SUM($AJ$98:AJ988,$AL$98:AL988)","v":891000},{"$f":"SUM($AM$98:AM988,$AN$98:AN988,$AP$98:AP988)","v":3178588.7279522307},{"$f":"SUM($AM$98:AM988,$AP$98:AP988)","v":204930},{"$f":"(AR988/(AVERAGE($AQ$98:AQ988))/AH988*12)","v":9.5984923312413539E-2},{"$f":"(AS988/(AVERAGE($AQ$98:AQ988))/AH988*12)","v":6.1883408071748873E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892,4070818.7279522303,1000,0,0,230,10177.046819880576,4080995.7747721109,0,{"$f":"$B$12+SUM($AJ$98:AJ989,$AL$98:AL989)","v":892000},{"$f":"SUM($AM$98:AM989,$AN$98:AN989,$AP$98:AP989)","v":3188995.7747721113},{"$f":"SUM($AM$98:AM989,$AP$98:AP989)","v":205160},{"$f":"(AR989/(AVERAGE($AQ$98:AQ989))/AH989*12)","v":9.6083512765619328E-2},{"$f":"(AS989/(AVERAGE($AQ$98:AQ989))/AH989*12)","v":6.1814109742441203E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,893,4082225.7747721109,1000,0,0,230,10205.564436930277,4092431.3392090411,0,{"$f":"$B$12+SUM($AJ$98:AJ990,$AL$98:AL990)","v":893000},{"$f":"SUM($AM$98:AM990,$AN$98:AN990,$AP$98:AP990)","v":3199431.3392090416},{"$f":"SUM($AM$98:AM990,$AP$98:AP990)","v":205390},{"$f":"(AR990/(AVERAGE($AQ$98:AQ990))/AH990*12)","v":9.6182277947317069E-2},{"$f":"(AS990/(AVERAGE($AQ$98:AQ990))/AH990*12)","v":6.1744966442953027E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894,4093661.3392090411,1000,0,0,230,10234.153348022603,4103895.4925570637,0,{"$f":"$B$12+SUM($AJ$98:AJ991,$AL$98:AL991)","v":894000},{"$f":"SUM($AM$98:AM991,$AN$98:AN991,$AP$98:AP991)","v":3209895.4925570642},{"$f":"SUM($AM$98:AM991,$AP$98:AP991)","v":205620},{"$f":"(AR991/(AVERAGE($AQ$98:AQ991))/AH991*12)","v":9.6281219078611646E-2},{"$f":"(AS991/(AVERAGE($AQ$98:AQ991))/AH991*12)","v":6.1675977653631291E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895,4105125.4925570637,1000,0,0,230,10262.813731392658,4115388.3062884565,0,{"$f":"$B$12+SUM($AJ$98:AJ992,$AL$98:AL992)","v":895000},{"$f":"SUM($AM$98:AM992,$AN$98:AN992,$AP$98:AP992)","v":3220388.306288457},{"$f":"SUM($AM$98:AM992,$AP$98:AP992)","v":205850},{"$f":"(AR992/(AVERAGE($AQ$98:AQ992))/AH992*12)","v":9.6380336381338499E-2},{"$f":"(AS992/(AVERAGE($AQ$98:AQ992))/AH992*12)","v":6.160714285714285E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,896,4116618.3062884565,1000,0,0,230,10291.545765721141,4126909.8520541778,0,{"$f":"$B$12+SUM($AJ$98:AJ993,$AL$98:AL993)","v":896000},{"$f":"SUM($AM$98:AM993,$AN$98:AN993,$AP$98:AP993)","v":3230909.8520541782},{"$f":"SUM($AM$98:AM993,$AP$98:AP993)","v":206080},{"$f":"(AR993/(AVERAGE($AQ$98:AQ993))/AH993*12)","v":9.6479630078063122E-2},{"$f":"(AS993/(AVERAGE($AQ$98:AQ993))/AH993*12)","v":6.1538461538461538E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897,4128139.8520541778,{"$f":"IF(($AG$71-$AG$72)>=AH994,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH994,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI994*$AE$52/12","v":10320.349630135444},4138460.2016843134,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ994,$AL$98:AL994)","v":897000},{"$f":"SUM($AM$98:AM994,$AN$98:AN994,$AP$98:AP994)","v":3241460.2016843138},{"$f":"SUM($AM$98:AM994,$AP$98:AP994)","v":206310},{"$f":"(AR994/(AVERAGE($AQ$98:AQ994))/AH994*12)","v":9.6579100392080924E-2},{"$f":"(AS994/(AVERAGE($AQ$98:AQ994))/AH994*12)","v":6.1469933184855226E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898,4139690.2016843134,1000,0,0,230,10349.225504210783,4150039.427188524,0,{"$f":"$B$12+SUM($AJ$98:AJ995,$AL$98:AL995)","v":898000},{"$f":"SUM($AM$98:AM995,$AN$98:AN995,$AP$98:AP995)","v":3252039.4271885245},{"$f":"SUM($AM$98:AM995,$AP$98:AP995)","v":206540},{"$f":"(AR995/(AVERAGE($AQ$98:AQ995))/AH995*12)","v":9.6678747547416691E-2},{"$f":"(AS995/(AVERAGE($AQ$98:AQ995))/AH995*12)","v":6.1401557285873203E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899,4151269.427188524,1000,0,0,230,10378.173567971309,4161647.6007564953,0,{"$f":"$B$12+SUM($AJ$98:AJ996,$AL$98:AL996)","v":899000},{"$f":"SUM($AM$98:AM996,$AN$98:AN996,$AP$98:AP996)","v":3262647.6007564957},{"$f":"SUM($AM$98:AM996,$AP$98:AP996)","v":206770},{"$f":"(AR996/(AVERAGE($AQ$98:AQ996))/AH996*12)","v":9.6778571768824498E-2},{"$f":"(AS996/(AVERAGE($AQ$98:AQ996))/AH996*12)","v":6.1333333333333344E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,4162877.6007564953,1000,0,0,230,10407.194001891237,4173284.7947583864,0,{"$f":"$B$12+SUM($AJ$98:AJ997,$AL$98:AL997)","v":900000},{"$f":"SUM($AM$98:AM997,$AN$98:AN997,$AP$98:AP997)","v":3273284.7947583869},{"$f":"SUM($AM$98:AM997,$AP$98:AP997)","v":207000},{"$f":"(AR997/(AVERAGE($AQ$98:AQ997))/AH997*12)","v":9.6878573281787256E-2},{"$f":"(AS997/(AVERAGE($AQ$98:AQ997))/AH997*12)","v":6.1265260821309654E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,901,4174514.7947583864,1000,0,0,230,10436.286986895966,4184951.0817452823,0,{"$f":"$B$12+SUM($AJ$98:AJ998,$AL$98:AL998)","v":901000},{"$f":"SUM($AM$98:AM998,$AN$98:AN998,$AP$98:AP998)","v":3283951.0817452832},{"$f":"SUM($AM$98:AM998,$AP$98:AP998)","v":207230},{"$f":"(AR998/(AVERAGE($AQ$98:AQ998))/AH998*12)","v":9.6978752312516514E-2},{"$f":"(AS998/(AVERAGE($AQ$98:AQ998))/AH998*12)","v":6.1197339246119734E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902,4186181.0817452823,1000,0,0,230,10465.452704363206,4196646.5344496453,0,{"$f":"$B$12+SUM($AJ$98:AJ999,$AL$98:AL999)","v":902000},{"$f":"SUM($AM$98:AM999,$AN$98:AN999,$AP$98:AP999)","v":3294646.5344496462},{"$f":"SUM($AM$98:AM999,$AP$98:AP999)","v":207460},{"$f":"(AR999/(AVERAGE($AQ$98:AQ999))/AH999*12)","v":9.7079109087952087E-2},{"$f":"(AS999/(AVERAGE($AQ$98:AQ999))/AH999*12)","v":6.1129568106312289E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903,4197876.5344496453,1000,0,0,230,10494.691336124113,4208371.2257857695,0,{"$f":"$B$12+SUM($AJ$98:AJ1000,$AL$98:AL1000)","v":903000},{"$f":"SUM($AM$98:AM1000,$AN$98:AN1000,$AP$98:AP1000)","v":3305371.2257857705},{"$f":"SUM($AM$98:AM1000,$AP$98:AP1000)","v":207690},{"$f":"(AR1000/(AVERAGE($AQ$98:AQ1000))/AH1000*12)","v":9.7179643835761928E-2},{"$f":"(AS1000/(AVERAGE($AQ$98:AQ1000))/AH1000*12)","v":6.1061946902654877E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,904,4209601.2257857695,1000,0,0,230,10524.003064464423,4220125.2288502343,0,{"$f":"$B$12+SUM($AJ$98:AJ1001,$AL$98:AL1001)","v":904000},{"$f":"SUM($AM$98:AM1001,$AN$98:AN1001,$AP$98:AP1001)","v":3316125.2288502348},{"$f":"SUM($AM$98:AM1001,$AP$98:AP1001)","v":207920},{"$f":"(AR1001/(AVERAGE($AQ$98:AQ1001))/AH1001*12)","v":9.7280356784341687E-2},{"$f":"(AS1001/(AVERAGE($AQ$98:AQ1001))/AH1001*12)","v":6.0994475138121552E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,905,4221355.2288502343,1000,0,0,230,10553.388072125586,4231908.6169223599,0,{"$f":"$B$12+SUM($AJ$98:AJ1002,$AL$98:AL1002)","v":905000},{"$f":"SUM($AM$98:AM1002,$AN$98:AN1002,$AP$98:AP1002)","v":3326908.6169223604},{"$f":"SUM($AM$98:AM1002,$AP$98:AP1002)","v":208150},{"$f":"(AR1002/(AVERAGE($AQ$98:AQ1002))/AH1002*12)","v":9.7381248162814696E-2},{"$f":"(AS1002/(AVERAGE($AQ$98:AQ1002))/AH1002*12)","v":6.0927152317880795E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,906,4233138.6169223599,1000,0,0,230,10582.846542305901,4243721.4634646662,0,{"$f":"$B$12+SUM($AJ$98:AJ1003,$AL$98:AL1003)","v":906000},{"$f":"SUM($AM$98:AM1003,$AN$98:AN1003,$AP$98:AP1003)","v":3337721.4634646662},{"$f":"SUM($AM$98:AM1003,$AP$98:AP1003)","v":208380},{"$f":"(AR1003/(AVERAGE($AQ$98:AQ1003))/AH1003*12)","v":9.7482318201031454E-2},{"$f":"(AS1003/(AVERAGE($AQ$98:AQ1003))/AH1003*12)","v":6.0859977949283351E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,907,4244951.4634646662,1000,0,0,230,10612.378658661664,4255563.8421233278,0,{"$f":"$B$12+SUM($AJ$98:AJ1004,$AL$98:AL1004)","v":907000},{"$f":"SUM($AM$98:AM1004,$AN$98:AN1004,$AP$98:AP1004)","v":3348563.8421233278},{"$f":"SUM($AM$98:AM1004,$AP$98:AP1004)","v":208610},{"$f":"(AR1004/(AVERAGE($AQ$98:AQ1004))/AH1004*12)","v":9.7583567129569643E-2},{"$f":"(AS1004/(AVERAGE($AQ$98:AQ1004))/AH1004*12)","v":6.0792951541850217E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,908,4256793.8421233278,1000,0,0,230,10641.984605308318,4267435.8267286364,0,{"$f":"$B$12+SUM($AJ$98:AJ1005,$AL$98:AL1005)","v":908000},{"$f":"SUM($AM$98:AM1005,$AN$98:AN1005,$AP$98:AP1005)","v":3359435.8267286359},{"$f":"SUM($AM$98:AM1005,$AP$98:AP1005)","v":208840},{"$f":"(AR1005/(AVERAGE($AQ$98:AQ1005))/AH1005*12)","v":9.7684995179733822E-2},{"$f":"(AS1005/(AVERAGE($AQ$98:AQ1005))/AH1005*12)","v":6.0726072607260716E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909,4268665.8267286364,1000,0,0,230,10671.664566821592,4279337.4912954578,0,{"$f":"$B$12+SUM($AJ$98:AJ1006,$AL$98:AL1006)","v":909000},{"$f":"SUM($AM$98:AM1006,$AN$98:AN1006,$AP$98:AP1006)","v":3370337.4912954574},{"$f":"SUM($AM$98:AM1006,$AP$98:AP1006)","v":209070},{"$f":"(AR1006/(AVERAGE($AQ$98:AQ1006))/AH1006*12)","v":9.7786602583555121E-2},{"$f":"(AS1006/(AVERAGE($AQ$98:AQ1006))/AH1006*12)","v":6.0659340659340658E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910,4280567.4912954578,1000,0,0,230,10701.418728238645,4291268.9100236967,0,{"$f":"$B$12+SUM($AJ$98:AJ1007,$AL$98:AL1007)","v":910000},{"$f":"SUM($AM$98:AM1007,$AN$98:AN1007,$AP$98:AP1007)","v":3381268.9100236958},{"$f":"SUM($AM$98:AM1007,$AP$98:AP1007)","v":209300},{"$f":"(AR1007/(AVERAGE($AQ$98:AQ1007))/AH1007*12)","v":9.7888389573791257E-2},{"$f":"(AS1007/(AVERAGE($AQ$98:AQ1007))/AH1007*12)","v":6.0592755214050505E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,4292498.9100236967,1000,0,0,230,10731.247275059241,4303230.1572987558,0,{"$f":"$B$12+SUM($AJ$98:AJ1008,$AL$98:AL1008)","v":911000},{"$f":"SUM($AM$98:AM1008,$AN$98:AN1008,$AP$98:AP1008)","v":3392230.1572987549},{"$f":"SUM($AM$98:AM1008,$AP$98:AP1008)","v":209530},{"$f":"(AR1008/(AVERAGE($AQ$98:AQ1008))/AH1008*12)","v":9.7990356383926128E-2},{"$f":"(AS1008/(AVERAGE($AQ$98:AQ1008))/AH1008*12)","v":6.0526315789473685E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,4304460.1572987558,1000,0,0,230,10761.15039324689,4315221.3076920025,0,{"$f":"$B$12+SUM($AJ$98:AJ1009,$AL$98:AL1009)","v":912000},{"$f":"SUM($AM$98:AM1009,$AN$98:AN1009,$AP$98:AP1009)","v":3403221.3076920016},{"$f":"SUM($AM$98:AM1009,$AP$98:AP1009)","v":209760},{"$f":"(AR1009/(AVERAGE($AQ$98:AQ1009))/AH1009*12)","v":9.8092503248169746E-2},{"$f":"(AS1009/(AVERAGE($AQ$98:AQ1009))/AH1009*12)","v":6.0460021905805036E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,913,4316451.3076920025,1000,0,0,230,10791.128269230006,4327242.4359612325,0,{"$f":"$B$12+SUM($AJ$98:AJ1010,$AL$98:AL1010)","v":913000},{"$f":"SUM($AM$98:AM1010,$AN$98:AN1010,$AP$98:AP1010)","v":3414242.4359612316},{"$f":"SUM($AM$98:AM1010,$AP$98:AP1010)","v":209990},{"$f":"(AR1010/(AVERAGE($AQ$98:AQ1010))/AH1010*12)","v":9.81948304014581E-2},{"$f":"(AS1010/(AVERAGE($AQ$98:AQ1010))/AH1010*12)","v":6.0393873085339165E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,4328472.4359612325,1000,0,0,230,10821.181089903081,4339293.6170511357,0,{"$f":"$B$12+SUM($AJ$98:AJ1011,$AL$98:AL1011)","v":914000},{"$f":"SUM($AM$98:AM1011,$AN$98:AN1011,$AP$98:AP1011)","v":3425293.6170511348},{"$f":"SUM($AM$98:AM1011,$AP$98:AP1011)","v":210220},{"$f":"(AR1011/(AVERAGE($AQ$98:AQ1011))/AH1011*12)","v":9.8297338079452887E-2},{"$f":"(AS1011/(AVERAGE($AQ$98:AQ1011))/AH1011*12)","v":6.0327868852459009E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,4340523.6170511357,1000,0,0,230,10851.30904262784,4351374.9260937637,0,{"$f":"$B$12+SUM($AJ$98:AJ1012,$AL$98:AL1012)","v":915000},{"$f":"SUM($AM$98:AM1012,$AN$98:AN1012,$AP$98:AP1012)","v":3436374.9260937627},{"$f":"SUM($AM$98:AM1012,$AP$98:AP1012)","v":210450},{"$f":"(AR1012/(AVERAGE($AQ$98:AQ1012))/AH1012*12)","v":9.8400026518541434E-2},{"$f":"(AS1012/(AVERAGE($AQ$98:AQ1012))/AH1012*12)","v":6.0262008733624455E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916,4352604.9260937637,1000,0,0,230,10881.512315234408,4363486.4384089978,0,{"$f":"$B$12+SUM($AJ$98:AJ1013,$AL$98:AL1013)","v":916000},{"$f":"SUM($AM$98:AM1013,$AN$98:AN1013,$AP$98:AP1013)","v":3447486.4384089974},{"$f":"SUM($AM$98:AM1013,$AP$98:AP1013)","v":210680},{"$f":"(AR1013/(AVERAGE($AQ$98:AQ1013))/AH1013*12)","v":9.8502895955836556E-2},{"$f":"(AS1013/(AVERAGE($AQ$98:AQ1013))/AH1013*12)","v":6.0196292257360968E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,917,4364716.4384089978,1000,0,0,230,10911.791096022494,4375628.2295050202,0,{"$f":"$B$12+SUM($AJ$98:AJ1014,$AL$98:AL1014)","v":917000},{"$f":"SUM($AM$98:AM1014,$AN$98:AN1014,$AP$98:AP1014)","v":3458628.2295050197},{"$f":"SUM($AM$98:AM1014,$AP$98:AP1014)","v":210910},{"$f":"(AR1014/(AVERAGE($AQ$98:AQ1014))/AH1014*12)","v":9.8605946629176419E-2},{"$f":"(AS1014/(AVERAGE($AQ$98:AQ1014))/AH1014*12)","v":6.0130718954248367E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918,4376858.2295050202,1000,0,0,230,10942.145573762551,4387800.3750787824,0,{"$f":"$B$12+SUM($AJ$98:AJ1015,$AL$98:AL1015)","v":918000},{"$f":"SUM($AM$98:AM1015,$AN$98:AN1015,$AP$98:AP1015)","v":3469800.3750787824},{"$f":"SUM($AM$98:AM1015,$AP$98:AP1015)","v":211140},{"$f":"(AR1015/(AVERAGE($AQ$98:AQ1015))/AH1015*12)","v":9.8709178777124401E-2},{"$f":"(AS1015/(AVERAGE($AQ$98:AQ1015))/AH1015*12)","v":6.0065288356909684E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919,4389030.3750787824,1000,0,0,230,10972.575937696956,4400002.9510164792,0,{"$f":"$B$12+SUM($AJ$98:AJ1016,$AL$98:AL1016)","v":919000},{"$f":"SUM($AM$98:AM1016,$AN$98:AN1016,$AP$98:AP1016)","v":3481002.9510164787},{"$f":"SUM($AM$98:AM1016,$AP$98:AP1016)","v":211370},{"$f":"(AR1016/(AVERAGE($AQ$98:AQ1016))/AH1016*12)","v":9.881259263896898E-2},{"$f":"(AS1016/(AVERAGE($AQ$98:AQ1016))/AH1016*12)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,920,4401232.9510164792,1000,0,0,230,11003.082377541197,4412236.0333940201,0,{"$f":"$B$12+SUM($AJ$98:AJ1017,$AL$98:AL1017)","v":920000},{"$f":"SUM($AM$98:AM1017,$AN$98:AN1017,$AP$98:AP1017)","v":3492236.0333940201},{"$f":"SUM($AM$98:AM1017,$AP$98:AP1017)","v":211600},{"$f":"(AR1017/(AVERAGE($AQ$98:AQ1017))/AH1017*12)","v":9.8916188454723691E-2},{"$f":"(AS1017/(AVERAGE($AQ$98:AQ1017))/AH1017*12)","v":5.9934853420195444E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,921,4413466.0333940201,1000,0,0,230,11033.66508348505,4424499.6984775048,0,{"$f":"$B$12+SUM($AJ$98:AJ1018,$AL$98:AL1018)","v":921000},{"$f":"SUM($AM$98:AM1018,$AN$98:AN1018,$AP$98:AP1018)","v":3503499.6984775052},{"$f":"SUM($AM$98:AM1018,$AP$98:AP1018)","v":211830},{"$f":"(AR1018/(AVERAGE($AQ$98:AQ1018))/AH1018*12)","v":9.9019966465126952E-2},{"$f":"(AS1018/(AVERAGE($AQ$98:AQ1018))/AH1018*12)","v":5.9869848156182213E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,922,4425729.6984775048,1000,0,0,230,11064.324246193763,4436794.022723699,0,{"$f":"$B$12+SUM($AJ$98:AJ1019,$AL$98:AL1019)","v":922000},{"$f":"SUM($AM$98:AM1019,$AN$98:AN1019,$AP$98:AP1019)","v":3514794.022723699},{"$f":"SUM($AM$98:AM1019,$AP$98:AP1019)","v":212060},{"$f":"(AR1019/(AVERAGE($AQ$98:AQ1019))/AH1019*12)","v":9.9123926911641957E-2},{"$f":"(AS1019/(AVERAGE($AQ$98:AQ1019))/AH1019*12)","v":5.9804983748645724E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,923,4438024.022723699,1000,0,0,230,11095.060056809247,4449119.0827805083,0,{"$f":"$B$12+SUM($AJ$98:AJ1020,$AL$98:AL1020)","v":923000},{"$f":"SUM($AM$98:AM1020,$AN$98:AN1020,$AP$98:AP1020)","v":3526119.0827805083},{"$f":"SUM($AM$98:AM1020,$AP$98:AP1020)","v":212290},{"$f":"(AR1020/(AVERAGE($AQ$98:AQ1020))/AH1020*12)","v":9.9228070036456742E-2},{"$f":"(AS1020/(AVERAGE($AQ$98:AQ1020))/AH1020*12)","v":5.9740259740259736E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,924,4450349.0827805083,1000,0,0,230,11125.87270695127,4461474.9554874599,0,{"$f":"$B$12+SUM($AJ$98:AJ1021,$AL$98:AL1021)","v":924000},{"$f":"SUM($AM$98:AM1021,$AN$98:AN1021,$AP$98:AP1021)","v":3537474.9554874594},{"$f":"SUM($AM$98:AM1021,$AP$98:AP1021)","v":212520},{"$f":"(AR1021/(AVERAGE($AQ$98:AQ1021))/AH1021*12)","v":9.9332396082483954E-2},{"$f":"(AS1021/(AVERAGE($AQ$98:AQ1021))/AH1021*12)","v":5.9675675675675676E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,925,4462704.9554874599,1000,0,0,230,11156.762388718649,4473861.7178761782,0,{"$f":"$B$12+SUM($AJ$98:AJ1022,$AL$98:AL1022)","v":925000},{"$f":"SUM($AM$98:AM1022,$AN$98:AN1022,$AP$98:AP1022)","v":3548861.7178761782},{"$f":"SUM($AM$98:AM1022,$AP$98:AP1022)","v":212750},{"$f":"(AR1022/(AVERAGE($AQ$98:AQ1022))/AH1022*12)","v":9.9436905293360897E-2},{"$f":"(AS1022/(AVERAGE($AQ$98:AQ1022))/AH1022*12)","v":5.9611231101511881E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926,4475091.7178761782,1000,0,0,230,11187.729294690444,4486279.4471708685,0,{"$f":"$B$12+SUM($AJ$98:AJ1023,$AL$98:AL1023)","v":926000},{"$f":"SUM($AM$98:AM1023,$AN$98:AN1023,$AP$98:AP1023)","v":3560279.4471708685},{"$f":"SUM($AM$98:AM1023,$AP$98:AP1023)","v":212980},{"$f":"(AR1023/(AVERAGE($AQ$98:AQ1023))/AH1023*12)","v":9.9541597913449464E-2},{"$f":"(AS1023/(AVERAGE($AQ$98:AQ1023))/AH1023*12)","v":5.9546925566343039E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,4487509.4471708685,1000,0,0,230,11218.773617927172,4498728.2207887955,0,{"$f":"$B$12+SUM($AJ$98:AJ1024,$AL$98:AL1024)","v":927000},{"$f":"SUM($AM$98:AM1024,$AN$98:AN1024,$AP$98:AP1024)","v":3571728.2207887955},{"$f":"SUM($AM$98:AM1024,$AP$98:AP1024)","v":213210},{"$f":"(AR1024/(AVERAGE($AQ$98:AQ1024))/AH1024*12)","v":9.9646474187836065E-2},{"$f":"(AS1024/(AVERAGE($AQ$98:AQ1024))/AH1024*12)","v":5.948275862068966E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928,4499958.2207887955,1000,0,0,230,11249.895551971989,4511208.1163407676,0,{"$f":"$B$12+SUM($AJ$98:AJ1025,$AL$98:AL1025)","v":928000},{"$f":"SUM($AM$98:AM1025,$AN$98:AN1025,$AP$98:AP1025)","v":3583208.1163407676},{"$f":"SUM($AM$98:AM1025,$AP$98:AP1025)","v":213440},{"$f":"(AR1025/(AVERAGE($AQ$98:AQ1025))/AH1025*12)","v":9.9751534362331584E-2},{"$f":"(AS1025/(AVERAGE($AQ$98:AQ1025))/AH1025*12)","v":5.9418729817007545E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,929,4512438.1163407676,1000,0,0,230,11281.095290851918,4523719.2116316194,0,{"$f":"$B$12+SUM($AJ$98:AJ1026,$AL$98:AL1026)","v":929000},{"$f":"SUM($AM$98:AM1026,$AN$98:AN1026,$AP$98:AP1026)","v":3594719.2116316194},{"$f":"SUM($AM$98:AM1026,$AP$98:AP1026)","v":213670},{"$f":"(AR1026/(AVERAGE($AQ$98:AQ1026))/AH1026*12)","v":9.9856778683471495E-2},{"$f":"(AS1026/(AVERAGE($AQ$98:AQ1026))/AH1026*12)","v":5.9354838709677407E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930,4524949.2116316194,1000,0,0,230,11312.373029079048,4536261.5846606987,0,{"$f":"$B$12+SUM($AJ$98:AJ1027,$AL$98:AL1027)","v":930000},{"$f":"SUM($AM$98:AM1027,$AN$98:AN1027,$AP$98:AP1027)","v":3606261.5846606982},{"$f":"SUM($AM$98:AM1027,$AP$98:AP1027)","v":213900},{"$f":"(AR1027/(AVERAGE($AQ$98:AQ1027))/AH1027*12)","v":9.9962207398515579E-2},{"$f":"(AS1027/(AVERAGE($AQ$98:AQ1027))/AH1027*12)","v":5.9291084854994625E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,931,4537491.5846606987,1000,0,0,230,11343.728961651746,4548835.3136223508,0,{"$f":"$B$12+SUM($AJ$98:AJ1028,$AL$98:AL1028)","v":931000},{"$f":"SUM($AM$98:AM1028,$AN$98:AN1028,$AP$98:AP1028)","v":3617835.3136223499},{"$f":"SUM($AM$98:AM1028,$AP$98:AP1028)","v":214130},{"$f":"(AR1028/(AVERAGE($AQ$98:AQ1028))/AH1028*12)","v":0.10006782075544825},{"$f":"(AS1028/(AVERAGE($AQ$98:AQ1028))/AH1028*12)","v":5.9227467811158799E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932,4550065.3136223508,1000,0,0,230,11375.163284055876,4561440.4769064067,0,{"$f":"$B$12+SUM($AJ$98:AJ1029,$AL$98:AL1029)","v":932000},{"$f":"SUM($AM$98:AM1029,$AN$98:AN1029,$AP$98:AP1029)","v":3629440.4769064058},{"$f":"SUM($AM$98:AM1029,$AP$98:AP1029)","v":214360},{"$f":"(AR1029/(AVERAGE($AQ$98:AQ1029))/AH1029*12)","v":0.10017361900297825},{"$f":"(AS1029/(AVERAGE($AQ$98:AQ1029))/AH1029*12)","v":5.9163987138263659E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,933,4562670.4769064067,1000,0,0,230,11406.676192266015,4574077.1530986726,0,{"$f":"$B$12+SUM($AJ$98:AJ1030,$AL$98:AL1030)","v":933000},{"$f":"SUM($AM$98:AM1030,$AN$98:AN1030,$AP$98:AP1030)","v":3641077.1530986717},{"$f":"SUM($AM$98:AM1030,$AP$98:AP1030)","v":214590},{"$f":"(AR1030/(AVERAGE($AQ$98:AQ1030))/AH1030*12)","v":0.10027960239053883},{"$f":"(AS1030/(AVERAGE($AQ$98:AQ1030))/AH1030*12)","v":5.910064239828693E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934,4575307.1530986726,1000,0,0,230,11438.267882746681,4586745.4209814193,0,{"$f":"$B$12+SUM($AJ$98:AJ1031,$AL$98:AL1031)","v":934000},{"$f":"SUM($AM$98:AM1031,$AN$98:AN1031,$AP$98:AP1031)","v":3652745.4209814183},{"$f":"SUM($AM$98:AM1031,$AP$98:AP1031)","v":214820},{"$f":"(AR1031/(AVERAGE($AQ$98:AQ1031))/AH1031*12)","v":0.10038577116828779},{"$f":"(AS1031/(AVERAGE($AQ$98:AQ1031))/AH1031*12)","v":5.9037433155080211E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,935,4587975.4209814193,1000,0,0,230,11469.938552453548,4599445.3595338725,0,{"$f":"$B$12+SUM($AJ$98:AJ1032,$AL$98:AL1032)","v":935000},{"$f":"SUM($AM$98:AM1032,$AN$98:AN1032,$AP$98:AP1032)","v":3664445.359533872},{"$f":"SUM($AM$98:AM1032,$AP$98:AP1032)","v":215050},{"$f":"(AR1032/(AVERAGE($AQ$98:AQ1032))/AH1032*12)","v":0.10049212558710741},{"$f":"(AS1032/(AVERAGE($AQ$98:AQ1032))/AH1032*12)","v":5.8974358974358968E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936,4600675.3595338725,1000,0,0,230,11501.688398834682,4612177.0479327068,0,{"$f":"$B$12+SUM($AJ$98:AJ1033,$AL$98:AL1033)","v":936000},{"$f":"SUM($AM$98:AM1033,$AN$98:AN1033,$AP$98:AP1033)","v":3676177.0479327068},{"$f":"SUM($AM$98:AM1033,$AP$98:AP1033)","v":215280},{"$f":"(AR1033/(AVERAGE($AQ$98:AQ1033))/AH1033*12)","v":0.10059866589860458},{"$f":"(AS1033/(AVERAGE($AQ$98:AQ1033))/AH1033*12)","v":5.8911419423692641E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937,4613407.0479327068,1000,0,0,230,11533.517619831766,4624940.5655525383,0,{"$f":"$B$12+SUM($AJ$98:AJ1034,$AL$98:AL1034)","v":937000},{"$f":"SUM($AM$98:AM1034,$AN$98:AN1034,$AP$98:AP1034)","v":3687940.5655525387},{"$f":"SUM($AM$98:AM1034,$AP$98:AP1034)","v":215510},{"$f":"(AR1034/(AVERAGE($AQ$98:AQ1034))/AH1034*12)","v":0.10070539235511071},{"$f":"(AS1034/(AVERAGE($AQ$98:AQ1034))/AH1034*12)","v":5.8848614072494667E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938,4626170.5655525383,1000,0,0,230,11565.426413881345,4637735.9919664199,0,{"$f":"$B$12+SUM($AJ$98:AJ1035,$AL$98:AL1035)","v":938000},{"$f":"SUM($AM$98:AM1035,$AN$98:AN1035,$AP$98:AP1035)","v":3699735.9919664199},{"$f":"SUM($AM$98:AM1035,$AP$98:AP1035)","v":215740},{"$f":"(AR1035/(AVERAGE($AQ$98:AQ1035))/AH1035*12)","v":0.10081230520968193},{"$f":"(AS1035/(AVERAGE($AQ$98:AQ1035))/AH1035*12)","v":5.8785942492012777E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939,4638965.9919664199,1000,0,0,230,11597.41497991605,4650563.4069463359,0,{"$f":"$B$12+SUM($AJ$98:AJ1036,$AL$98:AL1036)","v":939000},{"$f":"SUM($AM$98:AM1036,$AN$98:AN1036,$AP$98:AP1036)","v":3711563.4069463359},{"$f":"SUM($AM$98:AM1036,$AP$98:AP1036)","v":215970},{"$f":"(AR1036/(AVERAGE($AQ$98:AQ1036))/AH1036*12)","v":0.10091940471609913},{"$f":"(AS1036/(AVERAGE($AQ$98:AQ1036))/AH1036*12)","v":5.8723404255319155E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940,4651793.4069463359,1000,0,0,230,11629.483517365841,4663422.8904637014,0,{"$f":"$B$12+SUM($AJ$98:AJ1037,$AL$98:AL1037)","v":940000},{"$f":"SUM($AM$98:AM1037,$AN$98:AN1037,$AP$98:AP1037)","v":3723422.8904637019},{"$f":"SUM($AM$98:AM1037,$AP$98:AP1037)","v":216200},{"$f":"(AR1037/(AVERAGE($AQ$98:AQ1037))/AH1037*12)","v":0.10102669112886793},{"$f":"(AS1037/(AVERAGE($AQ$98:AQ1037))/AH1037*12)","v":5.8660998937300739E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,941,4664652.8904637014,1000,0,0,230,11661.632226159252,4676314.5226898603,0,{"$f":"$B$12+SUM($AJ$98:AJ1038,$AL$98:AL1038)","v":941000},{"$f":"SUM($AM$98:AM1038,$AN$98:AN1038,$AP$98:AP1038)","v":3735314.5226898612},{"$f":"SUM($AM$98:AM1038,$AP$98:AP1038)","v":216430},{"$f":"(AR1038/(AVERAGE($AQ$98:AQ1038))/AH1038*12)","v":0.10113416470321887},{"$f":"(AS1038/(AVERAGE($AQ$98:AQ1038))/AH1038*12)","v":5.8598726114649684E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942,4677544.5226898603,1000,0,0,230,11693.86130672465,4689238.3839965854,0,{"$f":"$B$12+SUM($AJ$98:AJ1039,$AL$98:AL1039)","v":942000},{"$f":"SUM($AM$98:AM1039,$AN$98:AN1039,$AP$98:AP1039)","v":3747238.3839965858},{"$f":"SUM($AM$98:AM1039,$AP$98:AP1039)","v":216660},{"$f":"(AR1039/(AVERAGE($AQ$98:AQ1039))/AH1039*12)","v":0.1012418256951074},{"$f":"(AS1039/(AVERAGE($AQ$98:AQ1039))/AH1039*12)","v":5.8536585365853658E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943,4690468.3839965854,1000,0,0,230,11726.170959991463,4702194.5549565768,0,{"$f":"$B$12+SUM($AJ$98:AJ1040,$AL$98:AL1040)","v":943000},{"$f":"SUM($AM$98:AM1040,$AN$98:AN1040,$AP$98:AP1040)","v":3759194.5549565773},{"$f":"SUM($AM$98:AM1040,$AP$98:AP1040)","v":216890},{"$f":"(AR1040/(AVERAGE($AQ$98:AQ1040))/AH1040*12)","v":0.10134967436121403},{"$f":"(AS1040/(AVERAGE($AQ$98:AQ1040))/AH1040*12)","v":5.8474576271186438E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944,4703424.5549565768,1000,0,0,230,11758.561387391441,4715183.1163439685,0,{"$f":"$B$12+SUM($AJ$98:AJ1041,$AL$98:AL1041)","v":944000},{"$f":"SUM($AM$98:AM1041,$AN$98:AN1041,$AP$98:AP1041)","v":3771183.1163439685},{"$f":"SUM($AM$98:AM1041,$AP$98:AP1041)","v":217120},{"$f":"(AR1041/(AVERAGE($AQ$98:AQ1041))/AH1041*12)","v":0.10145771095894454},{"$f":"(AS1041/(AVERAGE($AQ$98:AQ1041))/AH1041*12)","v":5.8412698412698416E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945,4716413.1163439685,1000,0,0,230,11791.032790859921,4728204.1491348287,0,{"$f":"$B$12+SUM($AJ$98:AJ1042,$AL$98:AL1042)","v":945000},{"$f":"SUM($AM$98:AM1042,$AN$98:AN1042,$AP$98:AP1042)","v":3783204.1491348282},{"$f":"SUM($AM$98:AM1042,$AP$98:AP1042)","v":217350},{"$f":"(AR1042/(AVERAGE($AQ$98:AQ1042))/AH1042*12)","v":0.10156593574642983},{"$f":"(AS1042/(AVERAGE($AQ$98:AQ1042))/AH1042*12)","v":5.8350951374207191E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946,4729434.1491348287,1000,0,0,230,11823.585372837071,4741257.734507666,0,{"$f":"$B$12+SUM($AJ$98:AJ1043,$AL$98:AL1043)","v":946000},{"$f":"SUM($AM$98:AM1043,$AN$98:AN1043,$AP$98:AP1043)","v":3795257.7345076655},{"$f":"SUM($AM$98:AM1043,$AP$98:AP1043)","v":217580},{"$f":"(AR1043/(AVERAGE($AQ$98:AQ1043))/AH1043*12)","v":0.10167434898252631},{"$f":"(AS1043/(AVERAGE($AQ$98:AQ1043))/AH1043*12)","v":5.8289334741288279E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,947,4742487.734507666,1000,0,0,230,11856.219336269163,4754343.9538439354,0,{"$f":"$B$12+SUM($AJ$98:AJ1044,$AL$98:AL1044)","v":947000},{"$f":"SUM($AM$98:AM1044,$AN$98:AN1044,$AP$98:AP1044)","v":3807343.9538439345},{"$f":"SUM($AM$98:AM1044,$AP$98:AP1044)","v":217810},{"$f":"(AR1044/(AVERAGE($AQ$98:AQ1044))/AH1044*12)","v":0.10178295092681577},{"$f":"(AS1044/(AVERAGE($AQ$98:AQ1044))/AH1044*12)","v":5.8227848101265823E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948,4755573.9538439354,1000,0,0,230,11888.934884609838,4767462.888728545,0,{"$f":"$B$12+SUM($AJ$98:AJ1045,$AL$98:AL1045)","v":948000},{"$f":"SUM($AM$98:AM1045,$AN$98:AN1045,$AP$98:AP1045)","v":3819462.8887285441},{"$f":"SUM($AM$98:AM1045,$AP$98:AP1045)","v":218040},{"$f":"(AR1045/(AVERAGE($AQ$98:AQ1045))/AH1045*12)","v":0.10189174183960581},{"$f":"(AS1045/(AVERAGE($AQ$98:AQ1045))/AH1045*12)","v":5.8166491043203372E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949,{"$f":"AO1045+AJ1046+AL1046+AM1046","v":4768692.888728545},1000,0,0,230,11921.732221821361,{"$f":"AI1046+AN1046","v":4780614.6209503664},0,{"$f":"$B$12+SUM($AJ$98:AJ1046,$AL$98:AL1046)","v":949000},{"$f":"SUM($AM$98:AM1046,$AN$98:AN1046,$AP$98:AP1046)","v":3831614.6209503654},{"$f":"SUM($AM$98:AM1046,$AP$98:AP1046)","v":218270},{"$f":"(AR1046/(AVERAGE($AQ$98:AQ1046))/AH1046*12)","v":0.10200072198192975},{"$f":"(AS1046/(AVERAGE($AQ$98:AQ1046))/AH1046*12)","v":5.8105263157894734E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950,4781844.6209503664,1000,0,0,230,11954.611552375914,4793799.2325027427,0,{"$f":"$B$12+SUM($AJ$98:AJ1047,$AL$98:AL1047)","v":950000},{"$f":"SUM($AM$98:AM1047,$AN$98:AN1047,$AP$98:AP1047)","v":3843799.2325027413},{"$f":"SUM($AM$98:AM1047,$AP$98:AP1047)","v":218500},{"$f":"(AR1047/(AVERAGE($AQ$98:AQ1047))/AH1047*12)","v":0.10210989161554684},{"$f":"(AS1047/(AVERAGE($AQ$98:AQ1047))/AH1047*12)","v":5.8044164037854892E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951,4795029.2325027427,1000,0,0,230,11987.573081256856,4807016.8055839995,0,{"$f":"$B$12+SUM($AJ$98:AJ1048,$AL$98:AL1048)","v":951000},{"$f":"SUM($AM$98:AM1048,$AN$98:AN1048,$AP$98:AP1048)","v":3856016.8055839981},{"$f":"SUM($AM$98:AM1048,$AP$98:AP1048)","v":218730},{"$f":"(AR1048/(AVERAGE($AQ$98:AQ1048))/AH1048*12)","v":0.10221925100294245},{"$f":"(AS1048/(AVERAGE($AQ$98:AQ1048))/AH1048*12)","v":5.798319327731092E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952,4808246.8055839995,1000,0,0,230,12020.617013959998,4820267.4225979596,0,{"$f":"$B$12+SUM($AJ$98:AJ1049,$AL$98:AL1049)","v":952000},{"$f":"SUM($AM$98:AM1049,$AN$98:AN1049,$AP$98:AP1049)","v":3868267.4225979582},{"$f":"SUM($AM$98:AM1049,$AP$98:AP1049)","v":218960},{"$f":"(AR1049/(AVERAGE($AQ$98:AQ1049))/AH1049*12)","v":0.10232880040732825},{"$f":"(AS1049/(AVERAGE($AQ$98:AQ1049))/AH1049*12)","v":5.7922350472193081E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953,4821497.4225979596,1000,0,0,230,12053.743556494899,4833551.1661544545,0,{"$f":"$B$12+SUM($AJ$98:AJ1050,$AL$98:AL1050)","v":953000},{"$f":"SUM($AM$98:AM1050,$AN$98:AN1050,$AP$98:AP1050)","v":3880551.1661544531},{"$f":"SUM($AM$98:AM1050,$AP$98:AP1050)","v":219190},{"$f":"(AR1050/(AVERAGE($AQ$98:AQ1050))/AH1050*12)","v":0.10243854009264231},{"$f":"(AS1050/(AVERAGE($AQ$98:AQ1050))/AH1050*12)","v":5.7861635220125794E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954,4834781.1661544545,1000,0,0,230,12086.952915386137,4846868.1190698408,0,{"$f":"$B$12+SUM($AJ$98:AJ1051,$AL$98:AL1051)","v":954000},{"$f":"SUM($AM$98:AM1051,$AN$98:AN1051,$AP$98:AP1051)","v":3892868.1190698394},{"$f":"SUM($AM$98:AM1051,$AP$98:AP1051)","v":219420},{"$f":"(AR1051/(AVERAGE($AQ$98:AQ1051))/AH1051*12)","v":0.1025484703235494},{"$f":"(AS1051/(AVERAGE($AQ$98:AQ1051))/AH1051*12)","v":5.780104712041885E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955,4848098.1190698408,1000,0,0,230,12120.245297674601,4860218.3643675158,0,{"$f":"$B$12+SUM($AJ$98:AJ1052,$AL$98:AL1052)","v":955000},{"$f":"SUM($AM$98:AM1052,$AN$98:AN1052,$AP$98:AP1052)","v":3905218.3643675139},{"$f":"SUM($AM$98:AM1052,$AP$98:AP1052)","v":219650},{"$f":"(AR1052/(AVERAGE($AQ$98:AQ1052))/AH1052*12)","v":0.102658591365441},{"$f":"(AS1052/(AVERAGE($AQ$98:AQ1052))/AH1052*12)","v":5.7740585774058578E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956,4861448.3643675158,1000,0,0,230,12153.620910918789,4873601.9852784341,0,{"$f":"$B$12+SUM($AJ$98:AJ1053,$AL$98:AL1053)","v":956000},{"$f":"SUM($AM$98:AM1053,$AN$98:AN1053,$AP$98:AP1053)","v":3917601.9852784327},{"$f":"SUM($AM$98:AM1053,$AP$98:AP1053)","v":219880},{"$f":"(AR1053/(AVERAGE($AQ$98:AQ1053))/AH1053*12)","v":0.10276890348443575},{"$f":"(AS1053/(AVERAGE($AQ$98:AQ1053))/AH1053*12)","v":5.7680250783699056E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,957,4874831.9852784341,1000,0,0,230,12187.079963196085,4887019.0652416302,0,{"$f":"$B$12+SUM($AJ$98:AJ1054,$AL$98:AL1054)","v":957000},{"$f":"SUM($AM$98:AM1054,$AN$98:AN1054,$AP$98:AP1054)","v":3930019.0652416288},{"$f":"SUM($AM$98:AM1054,$AP$98:AP1054)","v":220110},{"$f":"(AR1054/(AVERAGE($AQ$98:AQ1054))/AH1054*12)","v":0.10287940694737938},{"$f":"(AS1054/(AVERAGE($AQ$98:AQ1054))/AH1054*12)","v":5.7620041753653449E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,958,4888249.0652416302,1000,0,0,230,12220.622663104075,4900469.6879047342,0,{"$f":"$B$12+SUM($AJ$98:AJ1055,$AL$98:AL1055)","v":958000},{"$f":"SUM($AM$98:AM1055,$AN$98:AN1055,$AP$98:AP1055)","v":3942469.6879047328},{"$f":"SUM($AM$98:AM1055,$AP$98:AP1055)","v":220340},{"$f":"(AR1055/(AVERAGE($AQ$98:AQ1055))/AH1055*12)","v":0.10299010202184511},{"$f":"(AS1055/(AVERAGE($AQ$98:AQ1055))/AH1055*12)","v":5.7559958289885296E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959,4901699.6879047342,1000,0,0,230,12254.249219761834,4913953.9371244963,0,{"$f":"$B$12+SUM($AJ$98:AJ1056,$AL$98:AL1056)","v":959000},{"$f":"SUM($AM$98:AM1056,$AN$98:AN1056,$AP$98:AP1056)","v":3954953.9371244945},{"$f":"SUM($AM$98:AM1056,$AP$98:AP1056)","v":220570},{"$f":"(AR1056/(AVERAGE($AQ$98:AQ1056))/AH1056*12)","v":0.10310098897613384},{"$f":"(AS1056/(AVERAGE($AQ$98:AQ1056))/AH1056*12)","v":5.7499999999999999E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960,4915183.9371244963,1000,0,0,230,12287.959842811239,4927471.8969673077,0,{"$f":"$B$12+SUM($AJ$98:AJ1057,$AL$98:AL1057)","v":960000},{"$f":"SUM($AM$98:AM1057,$AN$98:AN1057,$AP$98:AP1057)","v":3967471.8969673058},{"$f":"SUM($AM$98:AM1057,$AP$98:AP1057)","v":220800},{"$f":"(AR1057/(AVERAGE($AQ$98:AQ1057))/AH1057*12)","v":0.10321206807927433},{"$f":"(AS1057/(AVERAGE($AQ$98:AQ1057))/AH1057*12)","v":5.7440166493236211E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961,4928701.8969673077,{"$f":"IF(($AG$71-$AG$72)>=AH1058,0,$B$10)","v":1000},{"$f":"IF(($AG$71-$AG$72)>=AH1058,$B$10,0)","v":0},{"$f":"$B$11","v":0},{"$f":"$AE$54","v":230},{"$f":"AI1058*$AE$52/12","v":12321.754742418269},4941023.6517097261,{"$f":"$AE$55","v":0},{"$f":"$B$12+SUM($AJ$98:AJ1058,$AL$98:AL1058)","v":961000},{"$f":"SUM($AM$98:AM1058,$AN$98:AN1058,$AP$98:AP1058)","v":3980023.6517097242},{"$f":"SUM($AM$98:AM1058,$AP$98:AP1058)","v":221030},{"$f":"(AR1058/(AVERAGE($AQ$98:AQ1058))/AH1058*12)","v":0.10332333960102347},{"$f":"(AS1058/(AVERAGE($AQ$98:AQ1058))/AH1058*12)","v":5.738045738045738E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962,4942253.6517097261,1000,0,0,230,12355.634129274315,4954609.2858390007,0,{"$f":"$B$12+SUM($AJ$98:AJ1059,$AL$98:AL1059)","v":962000},{"$f":"SUM($AM$98:AM1059,$AN$98:AN1059,$AP$98:AP1059)","v":3992609.2858389984},{"$f":"SUM($AM$98:AM1059,$AP$98:AP1059)","v":221260},{"$f":"(AR1059/(AVERAGE($AQ$98:AQ1059))/AH1059*12)","v":0.10343480381186647},{"$f":"(AS1059/(AVERAGE($AQ$98:AQ1059))/AH1059*12)","v":5.7320872274143307E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,963,4955839.2858390007,1000,0,0,230,12389.598214597501,4968228.8840535982,0,{"$f":"$B$12+SUM($AJ$98:AJ1060,$AL$98:AL1060)","v":963000},{"$f":"SUM($AM$98:AM1060,$AN$98:AN1060,$AP$98:AP1060)","v":4005228.8840535958},{"$f":"SUM($AM$98:AM1060,$AP$98:AP1060)","v":221490},{"$f":"(AR1060/(AVERAGE($AQ$98:AQ1060))/AH1060*12)","v":0.10354646098301716},{"$f":"(AS1060/(AVERAGE($AQ$98:AQ1060))/AH1060*12)","v":5.7261410788381744E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964,4969458.8840535982,1000,0,0,230,12423.647210133995,4981882.5312637324,0,{"$f":"$B$12+SUM($AJ$98:AJ1061,$AL$98:AL1061)","v":964000},{"$f":"SUM($AM$98:AM1061,$AN$98:AN1061,$AP$98:AP1061)","v":4017882.53126373},{"$f":"SUM($AM$98:AM1061,$AP$98:AP1061)","v":221720},{"$f":"(AR1061/(AVERAGE($AQ$98:AQ1061))/AH1061*12)","v":0.10365831138641832},{"$f":"(AS1061/(AVERAGE($AQ$98:AQ1061))/AH1061*12)","v":5.7202072538860109E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965,4983112.5312637324,1000,0,0,230,12457.781328159332,4995570.3125918917,0,{"$f":"$B$12+SUM($AJ$98:AJ1062,$AL$98:AL1062)","v":965000},{"$f":"SUM($AM$98:AM1062,$AN$98:AN1062,$AP$98:AP1062)","v":4030570.3125918894},{"$f":"SUM($AM$98:AM1062,$AP$98:AP1062)","v":221950},{"$f":"(AR1062/(AVERAGE($AQ$98:AQ1062))/AH1062*12)","v":0.10377035529474178},{"$f":"(AS1062/(AVERAGE($AQ$98:AQ1062))/AH1062*12)","v":5.7142857142857143E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,966,4996800.3125918917,1000,0,0,230,12492.000781479728,5009292.313373371,0,{"$f":"$B$12+SUM($AJ$98:AJ1063,$AL$98:AL1063)","v":966000},{"$f":"SUM($AM$98:AM1063,$AN$98:AN1063,$AP$98:AP1063)","v":4043292.3133733692},{"$f":"SUM($AM$98:AM1063,$AP$98:AP1063)","v":222180},{"$f":"(AR1063/(AVERAGE($AQ$98:AQ1063))/AH1063*12)","v":0.1038825929813888},{"$f":"(AS1063/(AVERAGE($AQ$98:AQ1063))/AH1063*12)","v":5.7083764219234747E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967,5010522.313373371,1000,0,0,230,12526.305783433427,5023048.6191568049,0,{"$f":"$B$12+SUM($AJ$98:AJ1064,$AL$98:AL1064)","v":967000},{"$f":"SUM($AM$98:AM1064,$AN$98:AN1064,$AP$98:AP1064)","v":4056048.6191568025},{"$f":"SUM($AM$98:AM1064,$AP$98:AP1064)","v":222410},{"$f":"(AR1064/(AVERAGE($AQ$98:AQ1064))/AH1064*12)","v":0.10399502472049028},{"$f":"(AS1064/(AVERAGE($AQ$98:AQ1064))/AH1064*12)","v":5.7024793388429753E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,968,5024278.6191568049,1000,0,0,230,12560.696547892012,5036839.3157046968,0,{"$f":"$B$12+SUM($AJ$98:AJ1065,$AL$98:AL1065)","v":968000},{"$f":"SUM($AM$98:AM1065,$AN$98:AN1065,$AP$98:AP1065)","v":4068839.3157046945},{"$f":"SUM($AM$98:AM1065,$AP$98:AP1065)","v":222640},{"$f":"(AR1065/(AVERAGE($AQ$98:AQ1065))/AH1065*12)","v":0.1041076507869072},{"$f":"(AS1065/(AVERAGE($AQ$98:AQ1065))/AH1065*12)","v":5.6965944272445819E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,969,5038069.3157046968,1000,0,0,230,12595.173289261742,5050664.4889939586,0,{"$f":"$B$12+SUM($AJ$98:AJ1066,$AL$98:AL1066)","v":969000},{"$f":"SUM($AM$98:AM1066,$AN$98:AN1066,$AP$98:AP1066)","v":4081664.4889939562},{"$f":"SUM($AM$98:AM1066,$AP$98:AP1066)","v":222870},{"$f":"(AR1066/(AVERAGE($AQ$98:AQ1066))/AH1066*12)","v":0.10422047145623073},{"$f":"(AS1066/(AVERAGE($AQ$98:AQ1066))/AH1066*12)","v":5.6907216494845357E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970,5051894.4889939586,1000,0,0,230,12629.736222484897,5064524.2252164437,0,{"$f":"$B$12+SUM($AJ$98:AJ1067,$AL$98:AL1067)","v":970000},{"$f":"SUM($AM$98:AM1067,$AN$98:AN1067,$AP$98:AP1067)","v":4094524.2252164413},{"$f":"SUM($AM$98:AM1067,$AP$98:AP1067)","v":223100},{"$f":"(AR1067/(AVERAGE($AQ$98:AQ1067))/AH1067*12)","v":0.10433348700478259},{"$f":"(AS1067/(AVERAGE($AQ$98:AQ1067))/AH1067*12)","v":5.6848609680741503E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,971,5065754.2252164437,1000,0,0,230,12664.385563041107,5078418.6107794847,0,{"$f":"$B$12+SUM($AJ$98:AJ1068,$AL$98:AL1068)","v":971000},{"$f":"SUM($AM$98:AM1068,$AN$98:AN1068,$AP$98:AP1068)","v":4107418.6107794824},{"$f":"SUM($AM$98:AM1068,$AP$98:AP1068)","v":223330},{"$f":"(AR1068/(AVERAGE($AQ$98:AQ1068))/AH1068*12)","v":0.10444669770961545},{"$f":"(AS1068/(AVERAGE($AQ$98:AQ1068))/AH1068*12)","v":5.6790123456790121E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972,5079648.6107794847,1000,0,0,230,12699.121526948713,5092347.7323064338,0,{"$f":"$B$12+SUM($AJ$98:AJ1069,$AL$98:AL1069)","v":972000},{"$f":"SUM($AM$98:AM1069,$AN$98:AN1069,$AP$98:AP1069)","v":4120347.732306431},{"$f":"SUM($AM$98:AM1069,$AP$98:AP1069)","v":223560},{"$f":"(AR1069/(AVERAGE($AQ$98:AQ1069))/AH1069*12)","v":0.10456010384851308},{"$f":"(AS1069/(AVERAGE($AQ$98:AQ1069))/AH1069*12)","v":5.673175745118191E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973,5093577.7323064338,1000,0,0,230,12733.944330766084,5106311.6766371997,0,{"$f":"$B$12+SUM($AJ$98:AJ1070,$AL$98:AL1070)","v":973000},{"$f":"SUM($AM$98:AM1070,$AN$98:AN1070,$AP$98:AP1070)","v":4133311.6766371969},{"$f":"SUM($AM$98:AM1070,$AP$98:AP1070)","v":223790},{"$f":"(AR1070/(AVERAGE($AQ$98:AQ1070))/AH1070*12)","v":0.10467370569999083},{"$f":"(AS1070/(AVERAGE($AQ$98:AQ1070))/AH1070*12)","v":5.6673511293634498E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974,5107541.6766371997,1000,0,0,230,12768.854191592998,5120310.5308287926,0,{"$f":"$B$12+SUM($AJ$98:AJ1071,$AL$98:AL1071)","v":974000},{"$f":"SUM($AM$98:AM1071,$AN$98:AN1071,$AP$98:AP1071)","v":4146310.5308287898},{"$f":"SUM($AM$98:AM1071,$AP$98:AP1071)","v":224020},{"$f":"(AR1071/(AVERAGE($AQ$98:AQ1071))/AH1071*12)","v":0.1047875035432959},{"$f":"(AS1071/(AVERAGE($AQ$98:AQ1071))/AH1071*12)","v":5.6615384615384618E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,975,5121540.5308287926,1000,0,0,230,12803.85132707198,5134344.3821558645,0,{"$f":"$B$12+SUM($AJ$98:AJ1072,$AL$98:AL1072)","v":975000},{"$f":"SUM($AM$98:AM1072,$AN$98:AN1072,$AP$98:AP1072)","v":4159344.3821558617},{"$f":"SUM($AM$98:AM1072,$AP$98:AP1072)","v":224250},{"$f":"(AR1072/(AVERAGE($AQ$98:AQ1072))/AH1072*12)","v":0.10490149765840762},{"$f":"(AS1072/(AVERAGE($AQ$98:AQ1072))/AH1072*12)","v":5.6557377049180329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976,5135574.3821558645,1000,0,0,230,12838.935955389659,5148413.3181112539,0,{"$f":"$B$12+SUM($AJ$98:AJ1073,$AL$98:AL1073)","v":976000},{"$f":"SUM($AM$98:AM1073,$AN$98:AN1073,$AP$98:AP1073)","v":4172413.3181112516},{"$f":"SUM($AM$98:AM1073,$AP$98:AP1073)","v":224480},{"$f":"(AR1073/(AVERAGE($AQ$98:AQ1073))/AH1073*12)","v":0.10501568832603783},{"$f":"(AS1073/(AVERAGE($AQ$98:AQ1073))/AH1073*12)","v":5.649948822927328E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,977,5149643.3181112539,1000,0,0,230,12874.108295278134,5162517.4264065316,0,{"$f":"$B$12+SUM($AJ$98:AJ1074,$AL$98:AL1074)","v":977000},{"$f":"SUM($AM$98:AM1074,$AN$98:AN1074,$AP$98:AP1074)","v":4185517.4264065297},{"$f":"SUM($AM$98:AM1074,$AP$98:AP1074)","v":224710},{"$f":"(AR1074/(AVERAGE($AQ$98:AQ1074))/AH1074*12)","v":0.10513007582763134},{"$f":"(AS1074/(AVERAGE($AQ$98:AQ1074))/AH1074*12)","v":5.644171779141104E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978,5163747.4264065316,1000,0,0,230,12909.36856601633,5176656.7949725483,0,{"$f":"$B$12+SUM($AJ$98:AJ1075,$AL$98:AL1075)","v":978000},{"$f":"SUM($AM$98:AM1075,$AN$98:AN1075,$AP$98:AP1075)","v":4198656.7949725464},{"$f":"SUM($AM$98:AM1075,$AP$98:AP1075)","v":224940},{"$f":"(AR1075/(AVERAGE($AQ$98:AQ1075))/AH1075*12)","v":0.10524466044536608},{"$f":"(AS1075/(AVERAGE($AQ$98:AQ1075))/AH1075*12)","v":5.6384065372829415E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979,5177886.7949725483,1000,0,0,230,12944.716987431369,5190831.5119599793,0,{"$f":"$B$12+SUM($AJ$98:AJ1076,$AL$98:AL1076)","v":979000},{"$f":"SUM($AM$98:AM1076,$AN$98:AN1076,$AP$98:AP1076)","v":4211831.5119599774},{"$f":"SUM($AM$98:AM1076,$AP$98:AP1076)","v":225170},{"$f":"(AR1076/(AVERAGE($AQ$98:AQ1076))/AH1076*12)","v":0.10535944246215365},{"$f":"(AS1076/(AVERAGE($AQ$98:AQ1076))/AH1076*12)","v":5.6326530612244895E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,980,5192061.5119599793,1000,0,0,230,12980.153779899949,5205041.665739879,0,{"$f":"$B$12+SUM($AJ$98:AJ1077,$AL$98:AL1077)","v":980000},{"$f":"SUM($AM$98:AM1077,$AN$98:AN1077,$AP$98:AP1077)","v":4225041.6657398771},{"$f":"SUM($AM$98:AM1077,$AP$98:AP1077)","v":225400},{"$f":"(AR1077/(AVERAGE($AQ$98:AQ1077))/AH1077*12)","v":0.10547442216163959},{"$f":"(AS1077/(AVERAGE($AQ$98:AQ1077))/AH1077*12)","v":5.6269113149847094E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,981,5206271.665739879,1000,0,0,230,13015.679164349698,5219287.344904229,0,{"$f":"$B$12+SUM($AJ$98:AJ1078,$AL$98:AL1078)","v":981000},{"$f":"SUM($AM$98:AM1078,$AN$98:AN1078,$AP$98:AP1078)","v":4238287.3449042272},{"$f":"SUM($AM$98:AM1078,$AP$98:AP1078)","v":225630},{"$f":"(AR1078/(AVERAGE($AQ$98:AQ1078))/AH1078*12)","v":0.10558959982820373},{"$f":"(AS1078/(AVERAGE($AQ$98:AQ1078))/AH1078*12)","v":5.6211812627291243E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,982,5220517.344904229,1000,0,0,230,13051.293362260572,5233568.6382664898,0,{"$f":"$B$12+SUM($AJ$98:AJ1079,$AL$98:AL1079)","v":982000},{"$f":"SUM($AM$98:AM1079,$AN$98:AN1079,$AP$98:AP1079)","v":4251568.638266488},{"$f":"SUM($AM$98:AM1079,$AP$98:AP1079)","v":225860},{"$f":"(AR1079/(AVERAGE($AQ$98:AQ1079))/AH1079*12)","v":0.10570497574696078},{"$f":"(AS1079/(AVERAGE($AQ$98:AQ1079))/AH1079*12)","v":5.6154628687690739E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983,5234798.6382664898,1000,0,0,230,13086.996595666225,5247885.6348621557,0,{"$f":"$B$12+SUM($AJ$98:AJ1080,$AL$98:AL1080)","v":983000},{"$f":"SUM($AM$98:AM1080,$AN$98:AN1080,$AP$98:AP1080)","v":4264885.6348621538},{"$f":"SUM($AM$98:AM1080,$AP$98:AP1080)","v":226090},{"$f":"(AR1080/(AVERAGE($AQ$98:AQ1080))/AH1080*12)","v":0.10582055020376036},{"$f":"(AS1080/(AVERAGE($AQ$98:AQ1080))/AH1080*12)","v":5.6097560975609754E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,984,5249115.6348621557,1000,0,0,230,13122.789087155388,5262238.4239493115,0,{"$f":"$B$12+SUM($AJ$98:AJ1081,$AL$98:AL1081)","v":984000},{"$f":"SUM($AM$98:AM1081,$AN$98:AN1081,$AP$98:AP1081)","v":4278238.4239493096},{"$f":"SUM($AM$98:AM1081,$AP$98:AP1081)","v":226320},{"$f":"(AR1081/(AVERAGE($AQ$98:AQ1081))/AH1081*12)","v":0.10593632348518779},{"$f":"(AS1081/(AVERAGE($AQ$98:AQ1081))/AH1081*12)","v":5.6040609137055835E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,985,5263468.4239493115,1000,0,0,230,13158.671059873277,5276627.0950091844,0,{"$f":"$B$12+SUM($AJ$98:AJ1082,$AL$98:AL1082)","v":985000},{"$f":"SUM($AM$98:AM1082,$AN$98:AN1082,$AP$98:AP1082)","v":4291627.0950091826},{"$f":"SUM($AM$98:AM1082,$AP$98:AP1082)","v":226550},{"$f":"(AR1082/(AVERAGE($AQ$98:AQ1082))/AH1082*12)","v":0.10605229587856424},{"$f":"(AS1082/(AVERAGE($AQ$98:AQ1082))/AH1082*12)","v":5.5983772819472623E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,986,5277857.0950091844,1000,0,0,230,13194.642737522961,5291051.7377467072,0,{"$f":"$B$12+SUM($AJ$98:AJ1083,$AL$98:AL1083)","v":986000},{"$f":"SUM($AM$98:AM1083,$AN$98:AN1083,$AP$98:AP1083)","v":4305051.7377467053},{"$f":"SUM($AM$98:AM1083,$AP$98:AP1083)","v":226780},{"$f":"(AR1083/(AVERAGE($AQ$98:AQ1083))/AH1083*12)","v":0.10616846767194721},{"$f":"(AS1083/(AVERAGE($AQ$98:AQ1083))/AH1083*12)","v":5.5927051671732526E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987,5292281.7377467072,1000,0,0,230,13230.704344366766,5305512.4420910738,0,{"$f":"$B$12+SUM($AJ$98:AJ1084,$AL$98:AL1084)","v":987000},{"$f":"SUM($AM$98:AM1084,$AN$98:AN1084,$AP$98:AP1084)","v":4318512.442091072},{"$f":"SUM($AM$98:AM1084,$AP$98:AP1084)","v":227010},{"$f":"(AR1084/(AVERAGE($AQ$98:AQ1084))/AH1084*12)","v":0.10628483915413095},{"$f":"(AS1084/(AVERAGE($AQ$98:AQ1084))/AH1084*12)","v":5.5870445344129551E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,988,5306742.4420910738,1000,0,0,230,13266.856105227684,5320009.2981963018,0,{"$f":"$B$12+SUM($AJ$98:AJ1085,$AL$98:AL1085)","v":988000},{"$f":"SUM($AM$98:AM1085,$AN$98:AN1085,$AP$98:AP1085)","v":4332009.2981962999},{"$f":"SUM($AM$98:AM1085,$AP$98:AP1085)","v":227240},{"$f":"(AR1085/(AVERAGE($AQ$98:AQ1085))/AH1085*12)","v":0.10640141061464695},{"$f":"(AS1085/(AVERAGE($AQ$98:AQ1085))/AH1085*12)","v":5.5813953488372085E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989,5321239.2981963018,1000,0,0,230,13303.098245490755,5334542.3964417921,0,{"$f":"$B$12+SUM($AJ$98:AJ1086,$AL$98:AL1086)","v":989000},{"$f":"SUM($AM$98:AM1086,$AN$98:AN1086,$AP$98:AP1086)","v":4345542.3964417903},{"$f":"SUM($AM$98:AM1086,$AP$98:AP1086)","v":227470},{"$f":"(AR1086/(AVERAGE($AQ$98:AQ1086))/AH1086*12)","v":0.1065181823437642},{"$f":"(AS1086/(AVERAGE($AQ$98:AQ1086))/AH1086*12)","v":5.5757575757575759E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,5335772.3964417921,1000,0,0,230,13339.430991104478,5349111.8274328969,0,{"$f":"$B$12+SUM($AJ$98:AJ1087,$AL$98:AL1087)","v":990000},{"$f":"SUM($AM$98:AM1087,$AN$98:AN1087,$AP$98:AP1087)","v":4359111.8274328951},{"$f":"SUM($AM$98:AM1087,$AP$98:AP1087)","v":227700},{"$f":"(AR1087/(AVERAGE($AQ$98:AQ1087))/AH1087*12)","v":0.10663515463248985},{"$f":"(AS1087/(AVERAGE($AQ$98:AQ1087))/AH1087*12)","v":5.5701311806256306E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991,5350341.8274328969,1000,0,0,230,13375.854568582241,5363717.682001479,0,{"$f":"$B$12+SUM($AJ$98:AJ1088,$AL$98:AL1088)","v":991000},{"$f":"SUM($AM$98:AM1088,$AN$98:AN1088,$AP$98:AP1088)","v":4372717.6820014771},{"$f":"SUM($AM$98:AM1088,$AP$98:AP1088)","v":227930},{"$f":"(AR1088/(AVERAGE($AQ$98:AQ1088))/AH1088*12)","v":0.10675232777256952},{"$f":"(AS1088/(AVERAGE($AQ$98:AQ1088))/AH1088*12)","v":5.5645161290322582E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,992,5364947.682001479,1000,0,0,230,13412.369205003697,5378360.0512064826,0,{"$f":"$B$12+SUM($AJ$98:AJ1089,$AL$98:AL1089)","v":992000},{"$f":"SUM($AM$98:AM1089,$AN$98:AN1089,$AP$98:AP1089)","v":4386360.0512064807},{"$f":"SUM($AM$98:AM1089,$AP$98:AP1089)","v":228160},{"$f":"(AR1089/(AVERAGE($AQ$98:AQ1089))/AH1089*12)","v":0.10686970205648769},{"$f":"(AS1089/(AVERAGE($AQ$98:AQ1089))/AH1089*12)","v":5.5589123867069486E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,993,5379590.0512064826,1000,0,0,230,13448.975128016207,5393039.026334499,0,{"$f":"$B$12+SUM($AJ$98:AJ1090,$AL$98:AL1090)","v":993000},{"$f":"SUM($AM$98:AM1090,$AN$98:AN1090,$AP$98:AP1090)","v":4400039.0263344971},{"$f":"SUM($AM$98:AM1090,$AP$98:AP1090)","v":228390},{"$f":"(AR1090/(AVERAGE($AQ$98:AQ1090))/AH1090*12)","v":0.10698727777746836},{"$f":"(AS1090/(AVERAGE($AQ$98:AQ1090))/AH1090*12)","v":5.5533199195171032E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994,5394269.026334499,1000,0,0,230,13485.672565836247,5407754.6989003355,0,{"$f":"$B$12+SUM($AJ$98:AJ1091,$AL$98:AL1091)","v":994000},{"$f":"SUM($AM$98:AM1091,$AN$98:AN1091,$AP$98:AP1091)","v":4413754.6989003336},{"$f":"SUM($AM$98:AM1091,$AP$98:AP1091)","v":228620},{"$f":"(AR1091/(AVERAGE($AQ$98:AQ1091))/AH1091*12)","v":0.10710505522947536},{"$f":"(AS1091/(AVERAGE($AQ$98:AQ1091))/AH1091*12)","v":5.5477386934673365E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995,5408984.6989003355,1000,0,0,230,13522.461747250838,5422507.160647586,0,{"$f":"$B$12+SUM($AJ$98:AJ1092,$AL$98:AL1092)","v":995000},{"$f":"SUM($AM$98:AM1092,$AN$98:AN1092,$AP$98:AP1092)","v":4427507.1606475841},{"$f":"SUM($AM$98:AM1092,$AP$98:AP1092)","v":228850},{"$f":"(AR1092/(AVERAGE($AQ$98:AQ1092))/AH1092*12)","v":0.1072230347072128},{"$f":"(AS1092/(AVERAGE($AQ$98:AQ1092))/AH1092*12)","v":5.5421686746987952E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,996,5423737.160647586,1000,0,0,230,13559.342901618964,5437296.5035492051,0,{"$f":"$B$12+SUM($AJ$98:AJ1093,$AL$98:AL1093)","v":996000},{"$f":"SUM($AM$98:AM1093,$AN$98:AN1093,$AP$98:AP1093)","v":4441296.5035492033},{"$f":"SUM($AM$98:AM1093,$AP$98:AP1093)","v":229080},{"$f":"(AR1093/(AVERAGE($AQ$98:AQ1093))/AH1093*12)","v":0.10734121650612569},{"$f":"(AS1093/(AVERAGE($AQ$98:AQ1093))/AH1093*12)","v":5.5366098294884654E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,997,5438526.5035492051,1000,0,0,230,13596.316258873012,5452122.819808078,0,{"$f":"$B$12+SUM($AJ$98:AJ1094,$AL$98:AL1094)","v":997000},{"$f":"SUM($AM$98:AM1094,$AN$98:AN1094,$AP$98:AP1094)","v":4455122.8198080761},{"$f":"SUM($AM$98:AM1094,$AP$98:AP1094)","v":229310},{"$f":"(AR1094/(AVERAGE($AQ$98:AQ1094))/AH1094*12)","v":0.1074596009224003},{"$f":"(AS1094/(AVERAGE($AQ$98:AQ1094))/AH1094*12)","v":5.5310621242484967E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,998,5453352.819808078,1000,0,0,230,13633.382049520194,5466986.2018575985,0,{"$f":"$B$12+SUM($AJ$98:AJ1095,$AL$98:AL1095)","v":998000},{"$f":"SUM($AM$98:AM1095,$AN$98:AN1095,$AP$98:AP1095)","v":4468986.2018575957},{"$f":"SUM($AM$98:AM1095,$AP$98:AP1095)","v":229540},{"$f":"(AR1095/(AVERAGE($AQ$98:AQ1095))/AH1095*12)","v":0.1075781882529647},{"$f":"(AS1095/(AVERAGE($AQ$98:AQ1095))/AH1095*12)","v":5.5255255255255258E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999,5468216.2018575985,1000,0,0,230,13670.540504643997,5481886.7423622422,0,{"$f":"$B$12+SUM($AJ$98:AJ1096,$AL$98:AL1096)","v":999000},{"$f":"SUM($AM$98:AM1096,$AN$98:AN1096,$AP$98:AP1096)","v":4482886.7423622394},{"$f":"SUM($AM$98:AM1096,$AP$98:AP1096)","v":229770},{"$f":"(AR1096/(AVERAGE($AQ$98:AQ1096))/AH1096*12)","v":0.10769697879548926},{"$f":"(AS1096/(AVERAGE($AQ$98:AQ1096))/AH1096*12)","v":5.5200000000000006E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,5483116.7423622422,1000,0,0,230,13707.791855905605,5496824.5342181474,0,{"$f":"$B$12+SUM($AJ$98:AJ1097,$AL$98:AL1097)","v":1000000},{"$f":"SUM($AM$98:AM1097,$AN$98:AN1097,$AP$98:AP1097)","v":4496824.5342181455},{"$f":"SUM($AM$98:AM1097,$AP$98:AP1097)","v":230000},{"$f":"(AR1097/(AVERAGE($AQ$98:AQ1097))/AH1097*12)","v":0.10781597284838711},{"$f":"(AS1097/(AVERAGE($AQ$98:AQ1097))/AH1097*12)","v":5.5144855144855145E-3}]

{"sheet":"kalkulačka DPS konverze","index":1,"n_rows":1096,"n_cols":48,"rows_kept":1096,"cut":false,"hidden":false,"merged":[[36,1,36,9],[1,2,1,8],[15,4,15,5],[15,8,15,9],[17,16,17,17],[22,1,22,2],[24,1,24,2],[25,1,25,2],[26,16,28,16],[27,1,27,2],[32,1,32,2],[35,1,35,9],[94,28,95,29],[37,1,37,9],[38,1,38,9],[39,1,39,9],[40,1,40,9],[41,1,41,9],[42,1,42,9]]}
[]
[null,null,"Kalkulačka srovnání DPS a penzijního připojištění"]
[]
[]
[]
[null,"Zadejte vstupní parametry",null,null,"Volba strategie spoření:",null,null,null,"Předpoklad zhodnocení Transformovaného fondu"]
[]
[]
[null,"Měsíc narození klienta:",1]
[null,"Rok narození klienta:",1987,null,null,null,{"$f":"$AF$51","v":4.5999999999999999E-2},null,null,null,{"$f":"$AK$51","v":0.01}]
[null,"Měsíční příspěvek klienta:",1000,null,"Výpočet pro doplňkové penzijní spoření",null,null,null,"Výpočet pro transformovaný fond"]
[null,"Měsíční příspěvek zaměstnavatele:",1000]
[null,"Převod prostředků",40000,null,"Celkem naspořeno:",{"$f":"IF($AH$68=1,AH80,AI80)","v":1664067.5232955941},null,null,"Celkem naspořeno:",{"$f":"IF($AK$68=1,AK80,AL80)","v":914927.50931199244}]
[null,"Měsíc počátku spoření:",1,null,"z toho zhodnocení PSČP:",{"$f":"IF($AH$68=1,AH81,AI81)","v":877017.52329559426},null,null,"z toho zhodnocení PSČP:",{"$f":"IF($AK$68=1,AK81,AL81)","v":127877.50931199243}]
[null,"Rok počátku spoření:",2019]
[null,null,null,null,"Jednorázové vyrovnání",null,null,null,"Jednorázové vyrovnání"]
[null,null,null,null,"Celkem k výplatě:",{"$f":"IF($AH$68=1,AH89,AI89)","v":1482264.8948012551},null,null,"Celkem k výplatě:",{"$f":"IF($AK$68=1,AK89,AL89)","v":845495.88291519356}]
[null,"Možnost čerpání JV od (měsíc/rok):",{"$f":"IF($AH$68=1,AH69,AI69)","v":"1 / 2047"}]
[null,"Počet měsíců trvání spoření:",{"$f":"IF($AH$68=1,AH70,AI70)","v":335}]
[]
[null,"Informace o zprostředkovateli"]
[null,"Jméno a příjmení:"]
[]
[null,"Kontakt telefon a/nebo email:"]
[]
[]
[null,"Společnost:"]
[]
[]
[null,"Datum tvorby kalkulace:",{"$f":"TODAY()","v":"2019-01-04"}]
[]
[null,"Jméno a příjmení klienta:"]
[]
[]
[]
[null,"UPOZORNĚNÍ:"]
[null,"Zobrazené výpočty mají pouze informativní charakter. Výnosy účastnických fondů PSČP v minulosti nejsou zárukou výnosů v budoucnosti. Budoucí výnosy budou vždy závislé na vývoji kapitálových trhů. Díky vlivům různých rizik spojených s investováním na kapitálových trzích může hodnota investice v čase kolísat."]
[null,"Předpoklady výpočtů:"]
[null,"Kalkulačka DPS nepočítá se zákonnou investiční brzdou."]
[null,"Zákonem dané podmínky zohledněné ve výpočtech:"]
[null,"Podmínkou pro nárok na jednorázové vyrovnání nebo pravidelnou penzi jsou dosažení 60 let věku a zároveň minimálně 5 let spoření."]
[null,"JV je sníženo o zdanění příspěvku zaměstnavatele a zhodnocení daní z příjmů (15%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10,{"$f":"AI42-0.01-((AI42-0.01)*0.15)","v":7.6500000000000012E-2},0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,9,6.8000000000000005E-2,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,5,3.4000000000000002E-2,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,4,2.5499999999999998E-2,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,1.6999999999999998E-2,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2,8.5000000000000006E-3,0.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"příspěvky klienta",null,null,null,3,1,0,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"příspěvky klienta","příspěvky zaměstnavatele","státní příspěvky","zhodnocení PSČP","Možnost čerpání od (měsíc/rok):","Počet měsíců trvání spoření:","Celkem naspořeno:",null,null,null,"příspěvky zaměstnavatele",null,null,null,3,0,{"$f":"AI49-0.01-((AI49-0.01)*0.15)","v":-8.5000000000000006E-3},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPS",{"$f":"IF($AH$68=1,AH72+AH74,AI72+AI74)","v":375000},{"$f":"IF($AH$68=1,AH76,AI76)","v":335000},{"$f":"IF($AH$68=1,AH78,AI78)","v":77050},{"$f":"IF($AH$68=1,AH81,AI81)","v":877017.52329559426},{"$f":"IF($AH$68=1,AH69,AI69)","v":"1 / 2047"},{"$f":"IF($AH$68=1,AH70,AI70)","v":335},{"$f":"IF($AH$68=1,AH80,AI80)","v":1664067.5232955941},null,null,null,"státní příspěvky"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF",{"$f":"IF($AK$68=1,AK72+AK74,AL72+AL74)","v":375000},{"$f":"IF($AK$68=1,AK76,AL76)","v":335000},{"$f":"IF($AK$68=1,AK78,AL78)","v":77050},{"$f":"IF($AK$68=1,AK81,AL81)","v":127877.50931199243},{"$f":"IF($AK$68=1,AK69,AL69)","v":"1 / 2047"},{"$f":"IF($AK$68=1,AK70,AL70)","v":335},{"$f":"IF($AK$68=1,AK80,AL80)","v":914927.50931199244},null,null,null,"zhodnocení PSČP",null,null,"zhodnocení",{"$f":"AG51/1000","v":4.5999999999999999E-2},46,null,null,null,{"$f":"AL51/1000","v":0.01},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"povinný konzervativní fond",{"$f":"AG52*0.85","v":7.5734999999999995E-3},{"$f":"AH52-0.004-((AH52-0.004)*0.01)","v":8.9099999999999995E-3},1.2999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Státní příspěvek",{"$f":"IF($C$11<300,0,MIN(0.2*$C$11+30,230))","v":230}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Měsíční sleva na dani",{"$f":"MIN(300,(IF(C11>=1000,(C11-1000)*0.15,0)))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"počátek spoření",{"$f":"C15+C14/12","v":2019.0833333333333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"narození",{"$f":"C10+C9/12","v":1987.0833333333333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aktuální věk",{"$f":"AF56-AF57","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"věk odchodu do důchodu",{"$f":"VLOOKUP(C10,AC98:AD188,2,0)","v":"68 let a 8 měsíců"},{"$f":"VALUE(MID(AF59,1,2))","v":68},{"$f":"IF(LEN($AF$59)>6,VALUE(MID($AF$59,10,2))/12,0)","v":0.66666666666666663},{"$f":"AG59+AH59","v":68.666666666666671}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rok odchodu do důchodu",{"$f":"AF57+AI59","v":2055.75},{"$f":"LEFT(AF60,4)","v":"2055"},{"$f":"IF(AG60-AF60<>0,ROUND((AF60-LEFT(AF60,4))*12,0),12)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"čerpání odbytného",{"$f":"AF56+((1+C22)/12)","v":2019.1666666666665},{"$f":"LEFT(AF61,4)","v":"2019"},{"$f":"IF(AG61-AF61<>0,ROUND((AF61-LEFT(AF61,4))*12,0),12)","v":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,"18 let první měsíc",{"$f":"AF57+18","v":2005.0833333333333},{"$f":"LEFT(AF62,4)","v":"2005"},{"$f":"IF(AG62-AF62<>0,ROUND((AF62-LEFT(AF62,4))*12,0),12)","v":1},{"$f":"CONCATENATE(AH62,\" / \",AG62)","v":"1 / 2005"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18 let poslední měsíc",{"$f":"AF57+19","v":2006.0833333333333},{"$f":"LEFT(AF63,4)","v":"2006"},{"$f":"IF(AG63-AF63<>0,ROUND((AF63-LEFT(AF63,4))*12,0),12)","v":1},{"$f":"CONCATENATE(AH63,\" / \",AG63)","v":"1 / 2006"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60 let první měsíc",{"$f":"AF57+60","v":2047.0833333333333},{"$f":"LEFT(AF64,4)","v":"2047"},{"$f":"IF(AG64-AF64<>0,ROUND((AF64-LEFT(AF64,4))*12,0),12)","v":1},{"$f":"CONCATENATE(AH64,\" / \",AG64)","v":"1 / 2047"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF",null,null,"TF dle kalkulačky na webu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Odbytné","Část odb - 18","důchodový věk","5-ti leté spoření",null,"důchodový věk","5-ti leté spoření",null,"důchodový věk","5-ti leté spoření"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oprávněnost nároku na (ok=1):",{"$f":"IF(C22>=24,1,0)","v":0},{"$f":"IF(AF58<8,IF(AG70>=120,1,\"\"))","v":false},{"$f":"IF((AF64-5)>=AF56,1,0)","v":1},null,null,{"$f":"IF((AF64-5)>=AF56,1,0)","v":1},null,null,{"$f":"IF((AF64-5)>=AF56,1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"datum ukončení/částečného odbytného",{"$f":"CONCATENATE(AH61,\" / \", AG61)","v":"2 / 2019"},{"$f":"AI62","v":"1 / 2005"},{"$f":"IF(AF64-AG64<>0,CONCATENATE(AH64,\" / \", AG64),CONCATENATE(AH64,\" / \", AG64-1))","v":"1 / 2047"},{"$f":"CONCATENATE(C14,\" / \", C15+5)","v":"1 / 2024"},null,{"$f":"IF(AF64-AG64<>0,CONCATENATE(AH64,\" / \", AG64),CONCATENATE(AH64,\" / \", AG64-1))","v":"1 / 2047"},{"$f":"CONCATENATE(C14,\" / \", C15+5)","v":"1 / 2024"},null,{"$f":"IF(AF64-AG64<>0,CONCATENATE(AH64,\" / \", AG64),CONCATENATE(AH64,\" / \", AG64-1))","v":"1 / 2047"},{"$f":"CONCATENATE(C14,\" / \", C15+5)","v":"1 / 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"počet měsíců trvání spoření",{"$f":"C22","v":0},{"$f":"IF((AF62-AF56)<0,0,(AF62-AF56)*12)","v":0},{"$f":"IF((AF64-AF56)<0,0,(AF64-AF56)*12)-1","v":335},60,null,{"$f":"IF((AF64-AF56)<0,0,(AF64-AF56)*12)-1","v":335},60,null,{"$f":"IF((AF64-AF56)<0,0,(AF64-AF56)*12)-1","v":335},60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"počet měsíců spoření",{"$f":"AF70","v":0},{"$f":"AG70","v":0},{"$f":"AH70","v":335},{"$f":"AI70","v":60},{"$f":"MAX(AH71,AI71)","v":335},{"$f":"AH70","v":335},{"$f":"AL70","v":60},null,{"$f":"AH70","v":335},{"$f":"AO70","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Výše předplatného",{"$f":"IF(AF70<=0,0,$C$13)","v":0},{"$f":"IF(AG70<=0,0,$C$13)","v":0},{"$f":"IF(AH70<=0,0,$C$13)","v":40000},{"$f":"IF(AI70<=0,0,C13)","v":40000},null,{"$f":"IF(AK70<=0,0,$C$13)","v":40000},{"$f":"IF(AL70<=0,0,C13)","v":40000},null,{"$f":"IF(AN70<=0,0,$C$13)","v":40000},{"$f":"IF(AO70<=0,0,C13)","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zhodnocení Předplatného",{"$f":"IF(AF70<=0,0,((AF72*(1+$AF$51/12)^AF70)-AF72))","v":0},{"$f":"IF(AG70<=0,0,((AG72*(1+$AF$51/12)^AG70)-AG72))","v":0},{"$f":"IF(AH70<=0,0,((AH72*(1+$AF$51/12)^AH70)-AH72))","v":104112.04298930246},{"$f":"IF(AI70<=0,0,((AI72*(1+AF51/12)^AI70)-AI72))","v":10321.86850351945},null,{"$f":"IF(AH70<=0,0,((AH72*(1+$AK$51/12)^AH70)-AH72))","v":12874.959209662062},{"$f":"IF(AL70<=0,0,((AL72*(1+AK51/12)^AL70)-AL72))","v":2049.9682913047145},null,{"$f":"IF(AK70<=0,0,((AK72*(1+$AK$51)^(AK70/12))-AK72))","v":12807.832566080469},{"$f":"IF(AO70<=0,0,((AO72*(1+AK51/12)^AO70)-AO72))","v":2049.9682913047145}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelné příspěvky klienta celkem",{"$f":"IF(AF71<=0,0,($C$11*AF71))","v":0},{"$f":"IF(AG71<=0,0,($C$11*AG71))","v":0},{"$f":"IF(AH71<=0,0,($C$11*AH71))","v":335000},{"$f":"IF(AI71<=0,0,(C11*AI71))","v":60000},null,{"$f":"IF(AK71<=0,0,($C$11*AK71))","v":335000},{"$f":"IF(AL71<=0,0,(C11*AL71))","v":60000},null,{"$f":"IF(AN71<=0,0,($C$11*AN71))","v":335000},{"$f":"IF(AO71<=0,0,(C11*AO71))","v":60000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zhodnocení pravidelné příspěvky klienta",{"$f":"IF(AF71<=0,0,(FV($AF$51/12,AF71,-$C$11,,1)-AF74))","v":0},{"$f":"IF(AG71<=0,0,(FV($AF$51/12,AG71,-$C$11,,1)-AG74))","v":0},{"$f":"IF(AH71<=0,0,(FV($AF$51/12,AH71,-$C$11,,1)-AH74))","v":346594.38578757481},{"$f":"IF(AI71<=0,0,(FV(AF51/12,AI71,-C11,,1)-AI74))","v":7574.5804311930697},null,{"$f":"IF(AK71<=0,0,(FV($AK$51/12,AK71,-$C$11,,1)-AK74))","v":51570.650270103302},{"$f":"IF(AL71<=0,0,(FV(AK51/12,AL71,-C11,,1)-AL74))","v":1550.2979464240125},null,{"$f":"IF(AN71<=0,0,(FV((1+$AK$51)^(1/12)-1,AN71,-$C$11,,1)-AN74))","v":51313.085850725474},{"$f":"IF(AO71<=0,0,(FV((1+AK51)^(1/12)-1,AO71,-$C$11,,1)-AO74))","v":1543.1214043795189}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Příspěvky zaměstnavatele celkem",{"$f":"IF(AF70<=0,0,($C$12*AF70))","v":0},{"$f":"IF(AG70<=0,0,($C$12*AG70))","v":0},{"$f":"IF(AH70<=0,0,($C$12*AH70))","v":335000},{"$f":"IF(AI70<=0,0,(C12*AI70))","v":60000},null,{"$f":"IF(AK70<=0,0,($C$12*AK70))","v":335000},{"$f":"IF(AL70<=0,0,(C12*AL70))","v":60000},null,{"$f":"IF(AN70<=0,0,($C$12*AN70))","v":335000},{"$f":"IF(AO70<=0,0,($C$12*AO70))","v":60000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zhodnocení Příspěvek zaměstnavatele",{"$f":"IF(AF70<=0,0,(FV($AF$51/12,AF70,-$C$12,,1)-AF76))","v":0},{"$f":"IF(AG70<=0,0,(FV($AF$51/12,AG70,-$C$12,,1)-AG76))","v":0},{"$f":"IF(AH70<=0,0,(FV($AF$51/12,AH70,-$C$12,,1)-AH76))","v":346594.38578757481},{"$f":"IF(AI70<=0,0,(FV(AF51/12,AI70,-C12,,1)-AI76))","v":7574.5804311930697},null,{"$f":"IF(AK70<=0,0,(FV($AK$51/12,AK70,-$C$12,,1)-AK76))","v":51570.650270103302},{"$f":"IF(AL70<=0,0,(FV(AK51/12,AL70,-C12,,1)-AL76))","v":1550.2979464240125},null,{"$f":"IF(AN70<=0,0,(FV($AK$51/12,AN70,-$C$12,,1)-AN76))","v":51570.650270103302},{"$f":"IF(AO70<=0,0,(FV((1+AK51)^(1/12)-1,AO70,-$C$12,,1)-AO76))","v":1543.1214043795189}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Státní příspěvky celkem",{"$f":"IF(AF70<=0,0,($AF$53*AF70))","v":0},{"$f":"IF(AG70<=0,0,($AF$53*AG70))","v":0},{"$f":"IF(AH70<=0,0,($AF$53*AH70))","v":77050},{"$f":"IF(AI70<=0,0,(AF53*AI70))","v":13800},null,{"$f":"IF(AK70<=0,0,($AF$53*AK70))","v":77050},{"$f":"IF(AL70<=0,0,(AF53*AL70))","v":13800},null,{"$f":"IF(AN70<=0,0,($AF$53*AN70))","v":77050},{"$f":"IF(AO70<=0,0,(AF53*AO70))","v":13800}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zhodnocení Státní příspěvky",{"$f":"IF(AF70<=0,0,(FV($AF$51/12,AF70,-$AF$53,,1)-AF78))","v":0},{"$f":"IF(AG70<=0,0,(FV($AF$51/12,AG70,-$AF$53,,1)-AG78))","v":0},{"$f":"IF(AH70<=0,0,(FV($AF$51/12,AH70,-$AF$53,,1)-AH78))","v":79716.708731142193},{"$f":"IF(AI70<=0,0,(FV(AF51/12,AI70,-AF53,,1)-AI78))","v":1742.1534991744065},null,{"$f":"IF(AK70<=0,0,(FV($AK$51/12,AK70,-$AF$53,,1)-AK78))","v":11861.249562123761},{"$f":"IF(AL70<=0,0,(FV(AK51/12,AL70,-AF53,,1)-AL78))","v":356.56852767752207},null,{"$f":"IF(AN70<=0,0,(FV((1+$AK$51)^(3/12)-1,AN70/3,-3*$AF$53,,0)-AN78))","v":11654.760381850967},{"$f":"IF(AO70<=0,0,(FV((1+AK51)^(3/12)-1,AO70/3,-3*AF53,,0)-AO78))","v":331.45978553756322}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Celkem naspořené konto",{"$f":"SUM(AF72:AF79)","v":0},{"$f":"SUM(AG72:AG79)","v":0},{"$f":"SUM(AH72:AH79)","v":1664067.5232955941},{"$f":"SUM(AI72:AI79)","v":201013.18286507996},null,{"$f":"SUM(AK72:AK79)","v":914927.50931199244},{"$f":"SUM(AL72:AL79)","v":179307.13271183029},null,{"$f":"SUM(AN72:AN79)","v":914396.32906876027},{"$f":"SUM(AO72:AO79)","v":179267.67088560131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"z toho zhodnocení",{"$f":"SUM(AF73,AF75,AF77,AF79)","v":0},{"$f":"SUM(AG73,AG75,AG77,AG79)","v":0},{"$f":"SUM(AH73,AH75,AH77,AH79)","v":877017.52329559426},{"$f":"SUM(AI73,AI75,AI77,AI79)","v":27213.182865079994},null,{"$f":"SUM(AK73,AK75,AK77,AK79)","v":127877.50931199243},{"$f":"SUM(AL73,AL75,AL77,AL79)","v":5507.1327118302615},null,{"$f":"SUM(AN73,AN75,AN77,AN79)","v":127346.32906876021},{"$f":"SUM(AO73,AO75,AO77,AO79)","v":5467.6708856013156}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daňové odpočty celkem",null,null,{"$f":"IF(AH70<=0,0,($AF$54*AH70))","v":0},{"$f":"IF(AI70<=0,0,(AF54*AI70))","v":0},null,{"$f":"IF(AK70<=0,0,($AF$54*AK70))","v":0},{"$f":"IF(AL70<=0,0,(AF54*AL70))","v":0},null,{"$f":"IF(AN70<=0,0,($AF$54*AN70))","v":0},{"$f":"IF(AO70<=0,0,(AI54*AO70))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Příspěvek klienta a zaměstnavatele celkem",{"$f":"AF74+AF76+AF72","v":0},{"$f":"AG74+AG76+AG72","v":0},{"$f":"AH74+AH76+AH72","v":710000},{"$f":"AI74+AI76+AI72","v":160000},null,{"$f":"AK74+AK76+AK72","v":710000},{"$f":"AL74+AL76+AL72","v":160000},null,{"$f":"AN74+AN76+AN72","v":710000},{"$f":"AO74+AO76+AO72","v":160000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"počet měsíců trvání spoření",null,null,{"$f":"(FIXED(AH70,0,0))/1","v":335},{"$f":"(FIXED(AI70,0,0))/1","v":60},null,{"$f":"(FIXED(AK70,0,0))/1","v":335},{"$f":"(FIXED(AL70,0,0))/1","v":60},null,{"$f":"(FIXED(AN70,0,0))/1","v":335},{"$f":"(FIXED(AO70,0,0))/1","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Průměrné zhodnocení",null,null,{"$f":"VLOOKUP($AH$85,$AI$97:$AU$1096,13,0)","v":9.0892428386371474E-2},{"$f":"VLOOKUP($AI$85,$AI$97:$AU$1096,13,0)","v":8.1214223495210042E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garantované zhodnocení SP a daňových úlev",null,null,{"$f":"VLOOKUP($AH$85,$AI$97:$AV$1096,14,0)","v":7.3404255319148943E-3},{"$f":"VLOOKUP($AI$85,$AI$97:$AV$1096,14,0)","v":2.732673267326733E-2},null,{"$f":"(AK78+AK82)/(((AK85/12))*(AK72+AVERAGE(AK74,MIN(AK74,$C$11))*(AK85-AK72/$C$11)/AK85+AVERAGE(AK76,$C$12)))","v":7.7541093592754101E-3},{"$f":"(AL78+AL82)/(((AL85/12))*(AL72+AVERAGE(AL74,MIN(AL74,$C$11))*MIN(1,(AL85-AL72/$C$11)/AL85)+AVERAGE(AL76,$C$12)))","v":3.421487603305786E-2},null,{"$f":"(AN78+AN82)/(((AN85/12))*(AN72+AVERAGE(AN74,MIN(AN74,$C$11))*(AN85-AN72/$C$11)/AN85+AVERAGE(AN76,$C$12)))","v":7.7541093592754101E-3},{"$f":"(AO78+AO82)/(((AO85/12))*(AO72+AVERAGE(AO74,MIN(AO74,$C$11))*(AO85-AO72/$C$11)/AO85+AVERAGE(AO76,$C$12)))","v":3.421487603305786E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jednorázové vyrovnání - celkem k výplatě",null,null,{"$f":"AH80-AH81*0.15-AH76*0.15","v":1482264.8948012551},{"$f":"AI80-AI81*0.15-AI76*0.15","v":187931.20543531797},null,{"$f":"AK80-AK81*0.15-AK76*0.15","v":845495.88291519356},{"$f":"AL80-AL81*0.15-AL76*0.15","v":169481.06280505576},null,{"$f":"AN80-AN81*0.15-AN76*0.15","v":845044.37970844621},{"$f":"AO80-AO81*0.15-AO76*0.15","v":169447.52025276111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelná penze na 3 roky měsíčně",null,null,{"$f":"PMT($AF$52/12,3*12,-(AH80-AH81*0.15),0,1)","v":43041.560548742469},{"$f":"PMT($AF$52/12,3*12,-(AI80-AI81*0.15),0,1)","v":5530.9259514768528}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelná penze na 3 roky celkem k výplatě",null,null,{"$f":"AH90*3*12","v":1549496.1797547289},{"$f":"AI90*3*12","v":199113.33425316669}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelná penze na 10 let měsíčně",null,null,{"$f":"PMT($AF$52/12,10*12,-AH80,0,1)","v":14394.263176182703},{"$f":"PMT($AF$52/12,10*12,-AI80,0,1)","v":1738.7735867303077}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pravidelná penze na 10 let celkem k výplatě",null,null,{"$f":"AH92*10*12","v":1727311.5811419245},{"$f":"AI92*10*12","v":208652.83040763691}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"odchod do důchodu dle zákona "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Měsíc spoření","Stav účtu na počátku období","Příspěvek klienta","Předplatné","Příspěvěk zaměstnavatele","Státní příspěvek","Připsané zhodnocení","Stav účtu na konci období","Daňová úleva","Příspěvky klienta a zaměstnavatele","Zhodnocení včetně státního příspěvku a daňových úlev","Státní příspěvky a daňové úlevy","průměrné zhodnocení","garantované zhodnocení SP a daňové úlevy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rok narození","muži",null,null,null,null,1,{"$f":"C13+AK97+AM97+AN97","v":42230},{"$f":"IF(($AH$70-$AH$71)>=AI97,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI97,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},{"$f":"AJ97*$AF$51/12","v":161.88166666666666},{"$f":"AJ97+AO97","v":42391.881666666668},{"$f":"$AF$54","v":0},{"$f":"C13+AK97+AM97","v":42000},{"$f":"AN97+AO97+AQ97","v":391.88166666666666},{"$f":"AN97+AQ97","v":230},{"$f":"(AS97/(AVERAGE($AR$97:AR97))/AI97*12)","v":0.11196619047619047},{"$f":"(AT97/(AVERAGE($AR$97:AR97))/AI97*12)","v":6.5714285714285725E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,"74 let",null,null,null,null,2,{"$f":"AP97+AK98+AM98+AN98","v":44621.881666666668},1000,0,1000,230,{"$f":"AJ98*$AF$51/12","v":171.05054638888888},{"$f":"AJ98+AO98","v":44792.932213055559},{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK98,$AM$97:AM98)","v":44000},{"$f":"SUM($AN$97:AN98,$AO$97:AO98,$AQ$97:AQ98)","v":792.93221305555551},{"$f":"SUM($AN$97:AN98,$AQ$97:AQ98)","v":460},{"$f":"(AS98/(AVERAGE($AR$97:AR98))/AI98*12)","v":0.11064170414728682},{"$f":"(AT98/(AVERAGE($AR$97:AR98))/AI98*12)","v":6.4186046511627903E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,"73 let a 10 měsíců",null,null,null,null,3,47022.932213055559,1000,0,1000,230,180.25457348337966,{"$f":"AJ99+AO99","v":47203.186786538936},0,{"$f":"$C$13+SUM($AK$97:AK99,$AM$97:AM99)","v":46000},{"$f":"SUM($AN$97:AN99,$AO$97:AO99,$AQ$97:AQ99)","v":1203.1867865389352},{"$f":"SUM($AN$97:AN99,$AQ$97:AQ99)","v":690},{"$f":"(AS99/(AVERAGE($AR$97:AR99))/AI99*12)","v":0.10938061695808501},{"$f":"(AT99/(AVERAGE($AR$97:AR99))/AI99*12)","v":6.2727272727272729E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,"73 let a 8 měsíců",null,null,null,null,4,49433.186786538936,1000,0,1000,230,189.49388268173257,{"$f":"AJ100+AO100","v":49622.680669220666},0,{"$f":"$C$13+SUM($AK$97:AK100,$AM$97:AM100)","v":48000},{"$f":"SUM($AN$97:AN100,$AO$97:AO100,$AQ$97:AQ100)","v":1622.6806692206681},{"$f":"SUM($AN$97:AN100,$AQ$97:AQ100)","v":920},{"$f":"(AS100/(AVERAGE($AR$97:AR100))/AI100*12)","v":0.10817871128137788},{"$f":"(AT100/(AVERAGE($AR$97:AR100))/AI100*12)","v":6.1333333333333337E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,"73 let a 6 měsíců",null,null,null,null,5,51852.680669220666,1000,0,1000,230,198.76860923201255,{"$f":"AJ101+AO101","v":52051.449278452681},0,{"$f":"$C$13+SUM($AK$97:AK101,$AM$97:AM101)","v":50000},{"$f":"SUM($AN$97:AN101,$AO$97:AO101,$AQ$97:AQ101)","v":2051.4492784526806},{"$f":"SUM($AN$97:AN101,$AQ$97:AQ101)","v":1150},{"$f":"(AS101/(AVERAGE($AR$97:AR101))/AI101*12)","v":0.10703213626709637},{"$f":"(AT101/(AVERAGE($AR$97:AR101))/AI101*12)","v":0.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,"73 let a 4 měsíce",null,null,null,null,6,54281.449278452681,1000,0,1000,230,208.07888890073528,54489.528167353419,0,{"$f":"$C$13+SUM($AK$97:AK102,$AM$97:AM102)","v":52000},{"$f":"SUM($AN$97:AN102,$AO$97:AO102,$AQ$97:AQ102)","v":2489.5281673534159},{"$f":"SUM($AN$97:AN102,$AQ$97:AQ102)","v":1380},{"$f":"(AS102/(AVERAGE($AR$97:AR102))/AI102*12)","v":0.10593736882354959},{"$f":"(AT102/(AVERAGE($AR$97:AR102))/AI102*12)","v":5.8723404255319148E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,"73 let a 2 měsíce",null,null,null,null,7,56719.528167353419,1000,0,1000,230,217.42485797485475,56936.953025328272,0,{"$f":"$C$13+SUM($AK$97:AK103,$AM$97:AM103)","v":54000},{"$f":"SUM($AN$97:AN103,$AO$97:AO103,$AQ$97:AQ103)","v":2936.9530253282705},{"$f":"SUM($AN$97:AN103,$AQ$97:AQ103)","v":1610},{"$f":"(AS103/(AVERAGE($AR$97:AR103))/AI103*12)","v":0.10489117947600968},{"$f":"(AT103/(AVERAGE($AR$97:AR103))/AI103*12)","v":5.7499999999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,"73 let",null,null,null,null,8,59166.953025328272,1000,0,1000,230,226.80665326375836,59393.759678592032,0,{"$f":"$C$13+SUM($AK$97:AK104,$AM$97:AM104)","v":56000},{"$f":"SUM($AN$97:AN104,$AO$97:AO104,$AQ$97:AQ104)","v":3393.7596785920291},{"$f":"SUM($AN$97:AN104,$AQ$97:AQ104)","v":1840},{"$f":"(AS104/(AVERAGE($AR$97:AR104))/AI104*12)","v":0.10389060240587844},{"$f":"(AT104/(AVERAGE($AR$97:AR104))/AI104*12)","v":5.6326530612244893E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,"72 let a 10 měsíců",null,null,null,null,9,61623.759678592032,1000,0,1000,230,236.22441210126945,61859.984090693302,0,{"$f":"$C$13+SUM($AK$97:AK105,$AM$97:AM105)","v":58000},{"$f":"SUM($AN$97:AN105,$AO$97:AO105,$AQ$97:AQ105)","v":3859.9840906932986},{"$f":"SUM($AN$97:AN105,$AQ$97:AQ105)","v":2070},{"$f":"(AS105/(AVERAGE($AR$97:AR105))/AI105*12)","v":0.10293290908515462},{"$f":"(AT105/(AVERAGE($AR$97:AR105))/AI105*12)","v":5.5199999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,"72 let a 8 měsíců",null,null,null,null,10,64089.984090693302,1000,0,1000,230,245.67827234765764,{"$f":"AJ106+AO106","v":64335.662363040959},0,{"$f":"$C$13+SUM($AK$97:AK106,$AM$97:AM106)","v":60000},{"$f":"SUM($AN$97:AN106,$AO$97:AO106,$AQ$97:AQ106)","v":4335.6623630409558},{"$f":"SUM($AN$97:AN106,$AQ$97:AQ106)","v":2300},{"$f":"(AS106/(AVERAGE($AR$97:AR106))/AI106*12)","v":0.10201558501272837},{"$f":"(AT106/(AVERAGE($AR$97:AR106))/AI106*12)","v":5.4117647058823534E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,"72 let a 6 měsíců",null,null,null,null,11,66565.662363040959,1000,0,1000,230,255.16837239165702,66820.83073543261,0,{"$f":"$C$13+SUM($AK$97:AK107,$AM$97:AM107)","v":62000},{"$f":"SUM($AN$97:AN107,$AO$97:AO107,$AQ$97:AQ107)","v":4820.8307354326125},{"$f":"SUM($AN$97:AN107,$AQ$97:AQ107)","v":2530},{"$f":"(AS107/(AVERAGE($AR$97:AR107))/AI107*12)","v":0.10113630913494991},{"$f":"(AT107/(AVERAGE($AR$97:AR107))/AI107*12)","v":5.3076923076923077E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,"72 let a 4 měsíce",null,null,null,null,12,69050.83073543261,1000,0,1000,230,264.69485115249165,69315.525586585107,0,{"$f":"$C$13+SUM($AK$97:AK108,$AM$97:AM108)","v":64000},{"$f":"SUM($AN$97:AN108,$AO$97:AO108,$AQ$97:AQ108)","v":5315.5255865851041},{"$f":"SUM($AN$97:AN108,$AQ$97:AQ108)","v":2760},{"$f":"(AS108/(AVERAGE($AR$97:AR108))/AI108*12)","v":0.10029293559594535},{"$f":"(AT108/(AVERAGE($AR$97:AR108))/AI108*12)","v":5.2075471698113204E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,"72 let a 2 měsíce",null,null,null,null,13,71545.525586585107,1000,0,1000,230,274.25784808190957,71819.783434667013,0,{"$f":"$C$13+SUM($AK$97:AK109,$AM$97:AM109)","v":66000},{"$f":"SUM($AN$97:AN109,$AO$97:AO109,$AQ$97:AQ109)","v":5819.7834346670134},{"$f":"SUM($AN$97:AN109,$AQ$97:AQ109)","v":2990},{"$f":"(AS109/(AVERAGE($AR$97:AR109))/AI109*12)","v":9.9483477515675448E-2},{"$f":"(AT109/(AVERAGE($AR$97:AR109))/AI109*12)","v":5.1111111111111114E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,"72 let",null,null,null,null,14,74049.783434667013,1000,0,1000,230,283.85750316622358,74333.640937833232,0,{"$f":"$C$13+SUM($AK$97:AK110,$AM$97:AM110)","v":68000},{"$f":"SUM($AN$97:AN110,$AO$97:AO110,$AQ$97:AQ110)","v":6333.6409378332373},{"$f":"SUM($AN$97:AN110,$AQ$97:AQ110)","v":3220},{"$f":"(AS110/(AVERAGE($AR$97:AR110))/AI110*12)","v":9.8706092537660856E-2},{"$f":"(AT110/(AVERAGE($AR$97:AR110))/AI110*12)","v":5.0181818181818175E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,"71 let a 10 měsíců",null,null,null,null,15,76563.640937833232,1000,0,1000,230,293.49395692836072,76857.134894761592,0,{"$f":"$C$13+SUM($AK$97:AK111,$AM$97:AM111)","v":70000},{"$f":"SUM($AN$97:AN111,$AO$97:AO111,$AQ$97:AQ111)","v":6857.1348947615979},{"$f":"SUM($AN$97:AN111,$AQ$97:AQ111)","v":3450},{"$f":"(AS111/(AVERAGE($AR$97:AR111))/AI111*12)","v":9.7959069925165676E-2},{"$f":"(AT111/(AVERAGE($AR$97:AR111))/AI111*12)","v":4.928571428571428E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,"71 let a 8 měsíců",null,null,null,null,16,79087.134894761592,1000,0,1000,230,303.1673504299194,79390.302245191517,0,{"$f":"$C$13+SUM($AK$97:AK112,$AM$97:AM112)","v":72000},{"$f":"SUM($AN$97:AN112,$AO$97:AO112,$AQ$97:AQ112)","v":7390.3022451915176},{"$f":"SUM($AN$97:AN112,$AQ$97:AQ112)","v":3680},{"$f":"(AS112/(AVERAGE($AR$97:AR112))/AI112*12)","v":9.7240819015677868E-2},{"$f":"(AT112/(AVERAGE($AR$97:AR112))/AI112*12)","v":4.8421052631578948E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,"71 let a 6 měsíců",null,null,null,null,17,81620.302245191517,1000,0,1000,230,312.87782527323412,81933.180070464747,0,{"$f":"$C$13+SUM($AK$97:AK113,$AM$97:AM113)","v":74000},{"$f":"SUM($AN$97:AN113,$AO$97:AO113,$AQ$97:AQ113)","v":7933.1800704647521},{"$f":"SUM($AN$97:AN113,$AQ$97:AQ113)","v":3910},{"$f":"(AS113/(AVERAGE($AR$97:AR113))/AI113*12)","v":9.6549858869753577E-2},{"$f":"(AT113/(AVERAGE($AR$97:AR113))/AI113*12)","v":4.7586206896551728E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,"71 let a 4 měsíce",null,null,null,null,18,84163.180070464747,1000,0,1000,230,322.62552360344819,84485.805594068195,0,{"$f":"$C$13+SUM($AK$97:AK114,$AM$97:AM114)","v":76000},{"$f":"SUM($AN$97:AN114,$AO$97:AO114,$AQ$97:AQ114)","v":8485.8055940681988},{"$f":"SUM($AN$97:AN114,$AQ$97:AQ114)","v":4140},{"$f":"(AS114/(AVERAGE($AR$97:AR114))/AI114*12)","v":9.5884808972522023E-2},{"$f":"(AT114/(AVERAGE($AR$97:AR114))/AI114*12)","v":4.6779661016949151E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,"71 let a 2 měsíce",null,null,null,null,19,86715.805594068195,1000,0,1000,230,332.41058811059474,87048.216182178789,0,{"$f":"$C$13+SUM($AK$97:AK115,$AM$97:AM115)","v":78000},{"$f":"SUM($AN$97:AN115,$AO$97:AO115,$AQ$97:AQ115)","v":9048.216182178794},{"$f":"SUM($AN$97:AN115,$AQ$97:AQ115)","v":4370},{"$f":"(AS115/(AVERAGE($AR$97:AR115))/AI115*12)","v":9.5244380865039946E-2},{"$f":"(AT115/(AVERAGE($AR$97:AR115))/AI115*12)","v":4.5999999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,"71 let",null,null,null,null,20,89278.216182178789,1000,0,1000,230,342.23316203168537,89620.449344210472,0,{"$f":"$C$13+SUM($AK$97:AK116,$AM$97:AM116)","v":80000},{"$f":"SUM($AN$97:AN116,$AO$97:AO116,$AQ$97:AQ116)","v":9620.4493442104776},{"$f":"SUM($AN$97:AN116,$AQ$97:AQ116)","v":4600},{"$f":"(AS116/(AVERAGE($AR$97:AR116))/AI116*12)","v":9.4627370598791588E-2},{"$f":"(AT116/(AVERAGE($AR$97:AR116))/AI116*12)","v":4.5245901639344263E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,"70 let a 10 měsíců",null,null,null,null,21,91850.449344210472,1000,0,1000,230,352.09338915280682,92202.542733363283,0,{"$f":"$C$13+SUM($AK$97:AK117,$AM$97:AM117)","v":82000},{"$f":"SUM($AN$97:AN117,$AO$97:AO117,$AQ$97:AQ117)","v":10202.542733363287},{"$f":"SUM($AN$97:AN117,$AQ$97:AQ117)","v":4830},{"$f":"(AS117/(AVERAGE($AR$97:AR117))/AI117*12)","v":9.4032651920398946E-2},{"$f":"(AT117/(AVERAGE($AR$97:AR117))/AI117*12)","v":4.4516129032258059E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1999,"70 let a 8 měsíců",null,null,null,null,22,94432.542733363283,1000,0,1000,230,361.99141381122587,94794.534147174505,0,{"$f":"$C$13+SUM($AK$97:AK118,$AM$97:AM118)","v":84000},{"$f":"SUM($AN$97:AN118,$AO$97:AO118,$AQ$97:AQ118)","v":10794.534147174512},{"$f":"SUM($AN$97:AN118,$AQ$97:AQ118)","v":5060},{"$f":"(AS118/(AVERAGE($AR$97:AR118))/AI118*12)","v":9.3459170105407038E-2},{"$f":"(AT118/(AVERAGE($AR$97:AR118))/AI118*12)","v":4.3809523809523805E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1998,"70 let a 6 měsíců",null,null,null,null,23,97024.534147174505,1000,0,1000,230,371.92738089750225,97396.461528072003,0,{"$f":"$C$13+SUM($AK$97:AK119,$AM$97:AM119)","v":86000},{"$f":"SUM($AN$97:AN119,$AO$97:AO119,$AQ$97:AQ119)","v":11396.461528072015},{"$f":"SUM($AN$97:AN119,$AQ$97:AQ119)","v":5290},{"$f":"(AS119/(AVERAGE($AR$97:AR119))/AI119*12)","v":9.2905936370152292E-2},{"$f":"(AT119/(AVERAGE($AR$97:AR119))/AI119*12)","v":4.3125000000000004E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1997,"70 let a 4 měsíce",null,null,null,null,24,99626.461528072003,1000,0,1000,230,381.90143585760933,100008.36296392961,0,{"$f":"$C$13+SUM($AK$97:AK120,$AM$97:AM120)","v":88000},{"$f":"SUM($AN$97:AN120,$AO$97:AO120,$AQ$97:AQ120)","v":12008.362963929625},{"$f":"SUM($AN$97:AN120,$AQ$97:AQ120)","v":5520},{"$f":"(AS120/(AVERAGE($AR$97:AR120))/AI120*12)","v":9.237202279945865E-2},{"$f":"(AT120/(AVERAGE($AR$97:AR120))/AI120*12)","v":4.246153846153846E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1996,"70 let a 2 měsíce",null,null,null,null,25,102238.36296392961,1000,0,1000,230,391.91372469506354,102630.27668862468,0,{"$f":"$C$13+SUM($AK$97:AK121,$AM$97:AM121)","v":90000},{"$f":"SUM($AN$97:AN121,$AO$97:AO121,$AQ$97:AQ121)","v":12630.27668862469},{"$f":"SUM($AN$97:AN121,$AQ$97:AQ121)","v":5750},{"$f":"(AS121/(AVERAGE($AR$97:AR121))/AI121*12)","v":9.1856557735452288E-2},{"$f":"(AT121/(AVERAGE($AR$97:AR121))/AI121*12)","v":4.1818181818181824E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995,"70 let",null,null,null,null,26,104860.27668862468,1000,0,1000,230,401.96439397306131,105262.24108259774,0,{"$f":"$C$13+SUM($AK$97:AK122,$AM$97:AM122)","v":92000},{"$f":"SUM($AN$97:AN122,$AO$97:AO122,$AQ$97:AQ122)","v":13262.241082597751},{"$f":"SUM($AN$97:AN122,$AQ$97:AQ122)","v":5980},{"$f":"(AS122/(AVERAGE($AR$97:AR122))/AI122*12)","v":9.1358721579318611E-2},{"$f":"(AT122/(AVERAGE($AR$97:AR122))/AI122*12)","v":4.1194029850746272E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1994,"69 let a 10 měsíců",null,null,null,null,27,{"$f":"AP122+AK123+AM123+AN123","v":107492.24108259774},1000,0,1000,230,412.05359081662465,107904.29467341436,0,{"$f":"$C$13+SUM($AK$97:AK123,$AM$97:AM123)","v":94000},{"$f":"SUM($AN$97:AN123,$AO$97:AO123,$AQ$97:AQ123)","v":13904.294673414375},{"$f":"SUM($AN$97:AN123,$AQ$97:AQ123)","v":6210},{"$f":"(AS123/(AVERAGE($AR$97:AR123))/AI123*12)","v":9.0877742963492644E-2},{"$f":"(AT123/(AVERAGE($AR$97:AR123))/AI123*12)","v":4.0588235294117647E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1993,"69 let a 8 měsíců",null,null,null,null,28,110134.29467341436,1000,0,1000,230,422.18146291475506,110556.47613632912,0,{"$f":"$C$13+SUM($AK$97:AK124,$AM$97:AM124)","v":96000},{"$f":"SUM($AN$97:AN124,$AO$97:AO124,$AQ$97:AQ124)","v":14556.476136329131},{"$f":"SUM($AN$97:AN124,$AQ$97:AQ124)","v":6440},{"$f":"(AS124/(AVERAGE($AR$97:AR124))/AI124*12)","v":9.041289525670268E-2},{"$f":"(AT124/(AVERAGE($AR$97:AR124))/AI124*12)","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1992,"69 let a 6 měsíců",null,null,null,null,29,112786.47613632912,1000,0,1000,230,432.34815852259493,113218.82429485171,0,{"$f":"$C$13+SUM($AK$97:AK125,$AM$97:AM125)","v":98000},{"$f":"SUM($AN$97:AN125,$AO$97:AO125,$AQ$97:AQ125)","v":15218.824294851725},{"$f":"SUM($AN$97:AN125,$AQ$97:AQ125)","v":6670},{"$f":"(AS125/(AVERAGE($AR$97:AR125))/AI125*12)","v":8.9963493368581629E-2},{"$f":"(AT125/(AVERAGE($AR$97:AR125))/AI125*12)","v":3.9428571428571424E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1991,"69 let a 4 měsíce",null,null,null,null,30,115448.82429485171,1000,0,1000,230,442.55382646359823,115891.37812131531,0,{"$f":"$C$13+SUM($AK$97:AK126,$AM$97:AM126)","v":100000},{"$f":"SUM($AN$97:AN126,$AO$97:AO126,$AQ$97:AQ126)","v":15891.378121315325},{"$f":"SUM($AN$97:AN126,$AQ$97:AQ126)","v":6900},{"$f":"(AS126/(AVERAGE($AR$97:AR126))/AI126*12)","v":8.9528890824311688E-2},{"$f":"(AT126/(AVERAGE($AR$97:AR126))/AI126*12)","v":3.8873239436619716E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990,"69 let a 2 měsíce",null,null,null,null,31,118121.37812131531,1000,0,1000,230,452.79861613170868,118574.17673744702,0,{"$f":"$C$13+SUM($AK$97:AK127,$AM$97:AM127)","v":102000},{"$f":"SUM($AN$97:AN127,$AO$97:AO127,$AQ$97:AQ127)","v":16574.176737447033},{"$f":"SUM($AN$97:AN127,$AQ$97:AQ127)","v":7130},{"$f":"(AS127/(AVERAGE($AR$97:AR127))/AI127*12)","v":8.910847708304856E-2},{"$f":"(AT127/(AVERAGE($AR$97:AR127))/AI127*12)","v":3.8333333333333337E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1989,"69 let",null,null,null,null,32,120804.17673744702,1000,0,1000,230,463.0826774935469,121267.25941494056,0,{"$f":"$C$13+SUM($AK$97:AK128,$AM$97:AM128)","v":104000},{"$f":"SUM($AN$97:AN128,$AO$97:AO128,$AQ$97:AQ128)","v":17267.259414940581},{"$f":"SUM($AN$97:AN128,$AQ$97:AQ128)","v":7360},{"$f":"(AS128/(AVERAGE($AR$97:AR128))/AI128*12)","v":8.8701675076749559E-2},{"$f":"(AT128/(AVERAGE($AR$97:AR128))/AI128*12)","v":3.7808219178082192E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1988,"68 let a 10 měsíců",null,null,null,null,33,123497.25941494056,1000,0,1000,230,473.40616109060551,123970.66557603117,0,{"$f":"$C$13+SUM($AK$97:AK129,$AM$97:AM129)","v":106000},{"$f":"SUM($AN$97:AN129,$AO$97:AO129,$AQ$97:AQ129)","v":17970.665576031188},{"$f":"SUM($AN$97:AN129,$AQ$97:AQ129)","v":7590},{"$f":"(AS129/(AVERAGE($AR$97:AR129))/AI129*12)","v":8.8307938948556208E-2},{"$f":"(AT129/(AVERAGE($AR$97:AR129))/AI129*12)","v":3.7297297297297298E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1987,"68 let a 8 měsíců",null,null,null,null,34,126200.66557603117,1000,0,1000,230,483.7692180414528,126684.43479407263,0,{"$f":"$C$13+SUM($AK$97:AK130,$AM$97:AM130)","v":108000},{"$f":"SUM($AN$97:AN130,$AO$97:AO130,$AQ$97:AQ130)","v":18684.43479407264},{"$f":"SUM($AN$97:AN130,$AQ$97:AQ130)","v":7820},{"$f":"(AS130/(AVERAGE($AR$97:AR130))/AI130*12)","v":8.7926751972106545E-2},{"$f":"(AT130/(AVERAGE($AR$97:AR130))/AI130*12)","v":3.6799999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1986,"68 let a 6 měsíců",null,null,null,null,35,128914.43479407263,1000,0,1000,230,494.17200004394505,129408.60679411657,0,{"$f":"$C$13+SUM($AK$97:AK131,$AM$97:AM131)","v":110000},{"$f":"SUM($AN$97:AN131,$AO$97:AO131,$AQ$97:AQ131)","v":19408.606794116589},{"$f":"SUM($AN$97:AN131,$AQ$97:AQ131)","v":8050},{"$f":"(AS131/(AVERAGE($AR$97:AR131))/AI131*12)","v":8.7557624635112435E-2},{"$f":"(AT131/(AVERAGE($AR$97:AR131))/AI131*12)","v":3.6315789473684211E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985,"68 let a 4 měsíce",null,null,null,null,36,131638.60679411655,1000,0,1000,230,504.61465937744674,132143.22145349401,0,{"$f":"$C$13+SUM($AK$97:AK132,$AM$97:AM132)","v":112000},{"$f":"SUM($AN$97:AN132,$AO$97:AO132,$AQ$97:AQ132)","v":20143.221453494036},{"$f":"SUM($AN$97:AN132,$AQ$97:AQ132)","v":8280},{"$f":"(AS132/(AVERAGE($AR$97:AR132))/AI132*12)","v":8.7200092872268556E-2},{"$f":"(AT132/(AVERAGE($AR$97:AR132))/AI132*12)","v":3.5844155844155845E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1984,"68 let a 2 měsíce",null,null,null,null,37,134373.22145349401,1000,0,1000,230,515.09734890506036,134888.31880239907,0,{"$f":"$C$13+SUM($AK$97:AK133,$AM$97:AM133)","v":114000},{"$f":"SUM($AN$97:AN133,$AO$97:AO133,$AQ$97:AQ133)","v":20888.318802399095},{"$f":"SUM($AN$97:AN133,$AQ$97:AQ133)","v":8510},{"$f":"(AS133/(AVERAGE($AR$97:AR133))/AI133*12)","v":8.6853716434091871E-2},{"$f":"(AT133/(AVERAGE($AR$97:AR133))/AI133*12)","v":3.5384615384615389E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983,"68 let",null,null,null,null,38,137118.31880239907,1000,0,1000,230,525.62022207586313,137643.93902447494,0,{"$f":"$C$13+SUM($AK$97:AK134,$AM$97:AM134)","v":116000},{"$f":"SUM($AN$97:AN134,$AO$97:AO134,$AQ$97:AQ134)","v":21643.939024474959},{"$f":"SUM($AN$97:AN134,$AQ$97:AQ134)","v":8740},{"$f":"(AS134/(AVERAGE($AR$97:AR134))/AI134*12)","v":8.6518077379646743E-2},{"$f":"(AT134/(AVERAGE($AR$97:AR134))/AI134*12)","v":3.4936708860759495E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982,"67 let a 10 měsíců",null,null,null,null,39,139873.93902447494,1000,0,1000,230,536.18343292715394,140410.12245740209,0,{"$f":"$C$13+SUM($AK$97:AK135,$AM$97:AM135)","v":118000},{"$f":"SUM($AN$97:AN135,$AO$97:AO135,$AQ$97:AQ135)","v":22410.122457402114},{"$f":"SUM($AN$97:AN135,$AQ$97:AQ135)","v":8970},{"$f":"(AS135/(AVERAGE($AR$97:AR135))/AI135*12)","v":8.6192778682315813E-2},{"$f":"(AT135/(AVERAGE($AR$97:AR135))/AI135*12)","v":3.4500000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,"67 let a 8 měsíců",null,null,null,null,40,142640.12245740209,1000,0,1000,230,546.78713608670807,143186.90959348879,0,{"$f":"$C$13+SUM($AK$97:AK136,$AM$97:AM136)","v":120000},{"$f":"SUM($AN$97:AN136,$AO$97:AO136,$AQ$97:AQ136)","v":23186.909593488821},{"$f":"SUM($AN$97:AN136,$AQ$97:AQ136)","v":9200},{"$f":"(AS136/(AVERAGE($AR$97:AR136))/AI136*12)","v":8.587744293884747E-2},{"$f":"(AT136/(AVERAGE($AR$97:AR136))/AI136*12)","v":3.4074074074074076E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980,"67 let a 6 měsíců",null,null,null,null,41,145416.90959348879,1000,0,1000,230,557.4314867750403,145974.34108026384,0,{"$f":"$C$13+SUM($AK$97:AK137,$AM$97:AM137)","v":122000},{"$f":"SUM($AN$97:AN137,$AO$97:AO137,$AQ$97:AQ137)","v":23974.341080263861},{"$f":"SUM($AN$97:AN137,$AQ$97:AQ137)","v":9430},{"$f":"(AS137/(AVERAGE($AR$97:AR137))/AI137*12)","v":8.5571711172863274E-2},{"$f":"(AT137/(AVERAGE($AR$97:AR137))/AI137*12)","v":3.3658536585365856E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1979,"67 let a 4 měsíce",null,null,null,null,42,148204.34108026384,1000,0,1000,230,568.11664080767798,148772.45772107152,0,{"$f":"$C$13+SUM($AK$97:AK138,$AM$97:AM138)","v":124000},{"$f":"SUM($AN$97:AN138,$AO$97:AO138,$AQ$97:AQ138)","v":24772.457721071543},{"$f":"SUM($AN$97:AN138,$AQ$97:AQ138)","v":9660},{"$f":"(AS138/(AVERAGE($AR$97:AR138))/AI138*12)","v":8.5275241724859008E-2},{"$f":"(AT138/(AVERAGE($AR$97:AR138))/AI138*12)","v":3.3253012048192768E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1978,"67 let a 2 měsíce",null,null,null,null,43,151002.45772107152,1000,0,1000,230,578.84275459744083,151581.30047566895,0,{"$f":"$C$13+SUM($AK$97:AK139,$AM$97:AM139)","v":126000},{"$f":"SUM($AN$97:AN139,$AO$97:AO139,$AQ$97:AQ139)","v":25581.300475668984},{"$f":"SUM($AN$97:AN139,$AQ$97:AQ139)","v":9890},{"$f":"(AS139/(AVERAGE($AR$97:AR139))/AI139*12)","v":8.4987709221491653E-2},{"$f":"(AT139/(AVERAGE($AR$97:AR139))/AI139*12)","v":3.2857142857142863E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977,"67 let",null,null,null,null,44,153811.30047566895,1000,0,1000,230,589.60998515673089,154400.91046082569,0,{"$f":"$C$13+SUM($AK$97:AK140,$AM$97:AM140)","v":128000},{"$f":"SUM($AN$97:AN140,$AO$97:AO140,$AQ$97:AQ140)","v":26400.910460825708},{"$f":"SUM($AN$97:AN140,$AQ$97:AQ140)","v":10120},{"$f":"(AS140/(AVERAGE($AR$97:AR140))/AI140*12)","v":8.4708803617622591E-2},{"$f":"(AT140/(AVERAGE($AR$97:AR140))/AI140*12)","v":3.2470588235294119E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1976,"66 let a 10 měsíců",null,null,null,null,45,156630.91046082569,1000,0,1000,230,600.41849009983173,157231.32895092553,0,{"$f":"$C$13+SUM($AK$97:AK141,$AM$97:AM141)","v":130000},{"$f":"SUM($AN$97:AN141,$AO$97:AO141,$AQ$97:AQ141)","v":27231.328950925541},{"$f":"SUM($AN$97:AN141,$AQ$97:AQ141)","v":10350},{"$f":"(AS141/(AVERAGE($AR$97:AR141))/AI141*12)","v":8.4438229305195484E-2},{"$f":"(AT141/(AVERAGE($AR$97:AR141))/AI141*12)","v":3.2093023255813952E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1975,"66 let a 8 měsíců",null,null,null,null,46,159461.32895092553,1000,0,1000,230,611.2684276452145,160072.59737857073,0,{"$f":"$C$13+SUM($AK$97:AK142,$AM$97:AM142)","v":132000},{"$f":"SUM($AN$97:AN142,$AO$97:AO142,$AQ$97:AQ142)","v":28072.597378570754},{"$f":"SUM($AN$97:AN142,$AQ$97:AQ142)","v":10580},{"$f":"(AS142/(AVERAGE($AR$97:AR142))/AI142*12)","v":8.4175704283570491E-2},{"$f":"(AT142/(AVERAGE($AR$97:AR142))/AI142*12)","v":3.1724137931034485E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1974,"66 let a 6 měsíců",null,null,null,null,47,162302.59737857073,1000,0,1000,230,622.15995661785439,162924.75733518859,0,{"$f":"$C$13+SUM($AK$97:AK143,$AM$97:AM143)","v":134000},{"$f":"SUM($AN$97:AN143,$AO$97:AO143,$AQ$97:AQ143)","v":28924.757335188609},{"$f":"SUM($AN$97:AN143,$AQ$97:AQ143)","v":10810},{"$f":"(AS143/(AVERAGE($AR$97:AR143))/AI143*12)","v":8.3920959386427296E-2},{"$f":"(AT143/(AVERAGE($AR$97:AR143))/AI143*12)","v":3.1363636363636371E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1973,"66 let a 4 měsíce",null,null,null,null,48,165154.75733518859,1000,0,1000,230,633.09323645155621,165787.85057164016,0,{"$f":"$C$13+SUM($AK$97:AK144,$AM$97:AM144)","v":136000},{"$f":"SUM($AN$97:AN144,$AO$97:AO144,$AQ$97:AQ144)","v":29787.850571640167},{"$f":"SUM($AN$97:AN144,$AQ$97:AQ144)","v":11040},{"$f":"(AS144/(AVERAGE($AR$97:AR144))/AI144*12)","v":8.3673737560786984E-2},{"$f":"(AT144/(AVERAGE($AR$97:AR144))/AI144*12)","v":3.1011235955056178E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1972,"66 let a 2 měsíce",null,null,null,null,49,168017.85057164016,1000,0,1000,230,644.06842719128724,168661.91899883145,0,{"$f":"$C$13+SUM($AK$97:AK145,$AM$97:AM145)","v":138000},{"$f":"SUM($AN$97:AN145,$AO$97:AO145,$AQ$97:AQ145)","v":30661.918998831454},{"$f":"SUM($AN$97:AN145,$AQ$97:AQ145)","v":11270},{"$f":"(AS145/(AVERAGE($AR$97:AR145))/AI145*12)","v":8.3433793194099201E-2},{"$f":"(AT145/(AVERAGE($AR$97:AR145))/AI145*12)","v":3.0666666666666668E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1971,"66 let",null,null,null,null,50,170891.91899883145,1000,0,1000,230,655.08568949552057,171547.00468832697,0,{"$f":"$C$13+SUM($AK$97:AK146,$AM$97:AM146)","v":140000},{"$f":"SUM($AN$97:AN146,$AO$97:AO146,$AQ$97:AQ146)","v":31547.004688326975},{"$f":"SUM($AN$97:AN146,$AQ$97:AQ146)","v":11500},{"$f":"(AS146/(AVERAGE($AR$97:AR146))/AI146*12)","v":8.3200891485697523E-2},{"$f":"(AT146/(AVERAGE($AR$97:AR146))/AI146*12)","v":3.0329670329670329E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1970,"65 let a 10 měsíců",null,null,null,null,51,173777.00468832697,1000,0,1000,230,666.14518463858667,174443.14987296556,0,{"$f":"$C$13+SUM($AK$97:AK147,$AM$97:AM147)","v":142000},{"$f":"SUM($AN$97:AN147,$AO$97:AO147,$AQ$97:AQ147)","v":32443.149872965561},{"$f":"SUM($AN$97:AN147,$AQ$97:AQ147)","v":11730},{"$f":"(AS147/(AVERAGE($AR$97:AR147))/AI147*12)","v":8.2974807859246963E-2},{"$f":"(AT147/(AVERAGE($AR$97:AR147))/AI147*12)","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1969,"65 let a 8 měsíců",null,null,null,null,52,176673.14987296556,1000,0,1000,230,677.24707451303459,177350.39694747858,0,{"$f":"$C$13+SUM($AK$97:AK148,$AM$97:AM148)","v":144000},{"$f":"SUM($AN$97:AN148,$AO$97:AO148,$AQ$97:AQ148)","v":33350.396947478599},{"$f":"SUM($AN$97:AN148,$AQ$97:AQ148)","v":11960},{"$f":"(AS148/(AVERAGE($AR$97:AR148))/AI148*12)","v":8.2755327413098267E-2},{"$f":"(AT148/(AVERAGE($AR$97:AR148))/AI148*12)","v":2.9677419354838707E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1968,"65 let a 6 měsíců",null,null,null,null,53,179580.39694747858,1000,0,1000,230,688.39152163200117,180268.78846911059,0,{"$f":"$C$13+SUM($AK$97:AK149,$AM$97:AM149)","v":146000},{"$f":"SUM($AN$97:AN149,$AO$97:AO149,$AQ$97:AQ149)","v":34268.788469110601},{"$f":"SUM($AN$97:AN149,$AQ$97:AQ149)","v":12190},{"$f":"(AS149/(AVERAGE($AR$97:AR149))/AI149*12)","v":8.2542244405726065E-2},{"$f":"(AT149/(AVERAGE($AR$97:AR149))/AI149*12)","v":2.9361702127659577E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1967,"65 let a 4 měsíce",null,null,null,null,54,182498.78846911059,1000,0,1000,230,699.57868913159064,183198.36715824218,0,{"$f":"$C$13+SUM($AK$97:AK150,$AM$97:AM150)","v":148000},{"$f":"SUM($AN$97:AN150,$AO$97:AO150,$AQ$97:AQ150)","v":35198.367158242188},{"$f":"SUM($AN$97:AN150,$AQ$97:AQ150)","v":12420},{"$f":"(AS150/(AVERAGE($AR$97:AR150))/AI150*12)","v":8.2335361773665933E-2},{"$f":"(AT150/(AVERAGE($AR$97:AR150))/AI150*12)","v":2.9052631578947365E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1966,"65 let a 2 měsíce",null,null,null,null,55,185428.36715824218,1000,0,1000,230,710.80874077326177,186139.17589901545,0,{"$f":"$C$13+SUM($AK$97:AK151,$AM$97:AM151)","v":150000},{"$f":"SUM($AN$97:AN151,$AO$97:AO151,$AQ$97:AQ151)","v":36139.175899015449},{"$f":"SUM($AN$97:AN151,$AQ$97:AQ151)","v":12650},{"$f":"(AS151/(AVERAGE($AR$97:AR151))/AI151*12)","v":8.2134490679580563E-2},{"$f":"(AT151/(AVERAGE($AR$97:AR151))/AI151*12)","v":2.8750000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1965,"65 let",null,null,null,null,56,188369.17589901545,1000,0,1000,230,722.08184094622584,189091.25773996167,0,{"$f":"$C$13+SUM($AK$97:AK152,$AM$97:AM152)","v":152000},{"$f":"SUM($AN$97:AN152,$AO$97:AO152,$AQ$97:AQ152)","v":37091.257739961671},{"$f":"SUM($AN$97:AN152,$AQ$97:AQ152)","v":12880},{"$f":"(AS152/(AVERAGE($AR$97:AR152))/AI152*12)","v":8.1939450088280574E-2},{"$f":"(AT152/(AVERAGE($AR$97:AR152))/AI152*12)","v":2.8453608247422681E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1964,"64 let a 10 měsíců",null,null,null,null,57,191321.25773996167,1000,0,1000,230,733.39815466985317,192054.65589463152,0,{"$f":"$C$13+SUM($AK$97:AK153,$AM$97:AM153)","v":154000},{"$f":"SUM($AN$97:AN153,$AO$97:AO153,$AQ$97:AQ153)","v":38054.65589463152},{"$f":"SUM($AN$97:AN153,$AQ$97:AQ153)","v":13110},{"$f":"(AS153/(AVERAGE($AR$97:AR153))/AI153*12)","v":8.1750066368703578E-2},{"$f":"(AT153/(AVERAGE($AR$97:AR153))/AI153*12)","v":2.8163265306122447E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1963,"64 let a 8 měsíců",null,null,null,null,58,194284.65589463152,1000,0,1000,230,744.75784759608757,195029.4137422276,0,{"$f":"$C$13+SUM($AK$97:AK154,$AM$97:AM154)","v":156000},{"$f":"SUM($AN$97:AN154,$AO$97:AO154,$AQ$97:AQ154)","v":39029.413742227611},{"$f":"SUM($AN$97:AN154,$AQ$97:AQ154)","v":13340},{"$f":"(AS154/(AVERAGE($AR$97:AR154))/AI154*12)","v":8.1566172920015903E-2},{"$f":"(AT154/(AVERAGE($AR$97:AR154))/AI154*12)","v":2.7878787878787881E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1962,"64 let a 6 měsíců",null,null,null,null,59,197259.4137422276,1000,0,1000,230,756.1610860118725,198015.57482823948,0,{"$f":"$C$13+SUM($AK$97:AK155,$AM$97:AM155)","v":158000},{"$f":"SUM($AN$97:AN155,$AO$97:AO155,$AQ$97:AQ155)","v":40015.574828239485},{"$f":"SUM($AN$97:AN155,$AQ$97:AQ155)","v":13570},{"$f":"(AS155/(AVERAGE($AR$97:AR155))/AI155*12)","v":8.1387609820148116E-2},{"$f":"(AT155/(AVERAGE($AR$97:AR155))/AI155*12)","v":2.76E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1961,"64 let a 4 měsíce",null,null,null,null,60,200245.57482823948,1000,0,1000,230,767.60803684158464,201013.18286508106,0,{"$f":"$C$13+SUM($AK$97:AK156,$AM$97:AM156)","v":160000},{"$f":"SUM($AN$97:AN156,$AO$97:AO156,$AQ$97:AQ156)","v":41013.182865081071},{"$f":"SUM($AN$97:AN156,$AQ$97:AQ156)","v":13800},{"$f":"(AS156/(AVERAGE($AR$97:AR156))/AI156*12)","v":8.1214223495210042E-2},{"$f":"(AT156/(AVERAGE($AR$97:AR156))/AI156*12)","v":2.732673267326733E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1960,"64 let a 2 měsíce",null,null,null,null,61,203243.18286508106,1000,0,1000,230,779.09886764947748,204022.28173273054,0,{"$f":"$C$13+SUM($AK$97:AK157,$AM$97:AM157)","v":162000},{"$f":"SUM($AN$97:AN157,$AO$97:AO157,$AQ$97:AQ157)","v":42022.281732730546},{"$f":"SUM($AN$97:AN157,$AQ$97:AQ157)","v":14030},{"$f":"(AS157/(AVERAGE($AR$97:AR157))/AI157*12)","v":8.1045866408352069E-2},{"$f":"(AT157/(AVERAGE($AR$97:AR157))/AI157*12)","v":2.7058823529411767E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1959,"64 let",null,null,null,null,62,206252.28173273054,1000,0,1000,230,790.6337466421337,207042.91547937266,0,{"$f":"$C$13+SUM($AK$97:AK158,$AM$97:AM158)","v":164000},{"$f":"SUM($AN$97:AN158,$AO$97:AO158,$AQ$97:AQ158)","v":43042.915479372678},{"$f":"SUM($AN$97:AN158,$AQ$97:AQ158)","v":14260},{"$f":"(AS158/(AVERAGE($AR$97:AR158))/AI158*12)","v":8.0882396766751047E-2},{"$f":"(AT158/(AVERAGE($AR$97:AR158))/AI158*12)","v":2.6796116504854368E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1958,"63 let a 10 měsíců",null,null,null,null,63,209272.91547937266,1000,0,1000,230,802.21284267092858,210075.1283220436,0,{"$f":"$C$13+SUM($AK$97:AK159,$AM$97:AM159)","v":166000},{"$f":"SUM($AN$97:AN159,$AO$97:AO159,$AQ$97:AQ159)","v":44075.128322043609},{"$f":"SUM($AN$97:AN159,$AQ$97:AQ159)","v":14490},{"$f":"(AS159/(AVERAGE($AR$97:AR159))/AI159*12)","v":8.0723678245501113E-2},{"$f":"(AT159/(AVERAGE($AR$97:AR159))/AI159*12)","v":2.6538461538461539E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1957,"63 let a 8 měsíců",null,null,null,null,64,212305.1283220436,1000,0,1000,230,813.83632523450035,213118.9646472781,0,{"$f":"$C$13+SUM($AK$97:AK160,$AM$97:AM160)","v":168000},{"$f":"SUM($AN$97:AN160,$AO$97:AO160,$AQ$97:AQ160)","v":45118.96464727811},{"$f":"SUM($AN$97:AN160,$AQ$97:AQ160)","v":14720},{"$f":"(AS160/(AVERAGE($AR$97:AR160))/AI160*12)","v":8.0569579727282334E-2},{"$f":"(AT160/(AVERAGE($AR$97:AR160))/AI160*12)","v":2.6285714285714287E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1956,"63 let a 6 měsíců",null,null,null,null,65,215348.9646472781,{"$f":"IF(($AH$70-$AH$71)>=AI161,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI161,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},825.50436448123264,216174.46901175933,0,{"$f":"$C$13+SUM($AK$97:AK161,$AM$97:AM161)","v":170000},{"$f":"SUM($AN$97:AN161,$AO$97:AO161,$AQ$97:AQ161)","v":46174.469011759342},{"$f":"SUM($AN$97:AN161,$AQ$97:AQ161)","v":14950},{"$f":"(AS161/(AVERAGE($AR$97:AR161))/AI161*12)","v":8.0419975056765181E-2},{"$f":"(AT161/(AVERAGE($AR$97:AR161))/AI161*12)","v":2.6037735849056602E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1955,"63 let a 4 měsíce",null,null,null,null,66,{"$f":"AP161+AK162+AM162+AN162","v":218404.46901175933},1000,0,1000,230,{"$f":"AJ162*$AF$51/12","v":837.217131211744},219241.68614297107,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK162,$AM$97:AM162)","v":172000},{"$f":"SUM($AN$97:AN162,$AO$97:AO162,$AQ$97:AQ162)","v":47241.686142971084},{"$f":"SUM($AN$97:AN162,$AQ$97:AQ162)","v":15180},{"$f":"(AS162/(AVERAGE($AR$97:AR162))/AI162*12)","v":8.0274742808786881E-2},{"$f":"(AT162/(AVERAGE($AR$97:AR162))/AI162*12)","v":2.579439252336449E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1954,"63 let a 2 měsíce",null,null,null,null,67,221471.68614297107,1000,0,1000,230,848.97479688138901,222320.66093985245,0,{"$f":"$C$13+SUM($AK$97:AK163,$AM$97:AM163)","v":174000},{"$f":"SUM($AN$97:AN163,$AO$97:AO163,$AQ$97:AQ163)","v":48320.660939852474},{"$f":"SUM($AN$97:AN163,$AQ$97:AQ163)","v":15410},{"$f":"(AS163/(AVERAGE($AR$97:AR163))/AI163*12)","v":8.0133766069407086E-2},{"$f":"(AT163/(AVERAGE($AR$97:AR163))/AI163*12)","v":2.5555555555555557E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1953,"63 let",null,null,null,null,68,224550.66093985245,1000,0,1000,230,860.77753360276768,225411.4384734552,0,{"$f":"$C$13+SUM($AK$97:AK164,$AM$97:AM164)","v":176000},{"$f":"SUM($AN$97:AN164,$AO$97:AO164,$AQ$97:AQ164)","v":49411.438473455244},{"$f":"SUM($AN$97:AN164,$AQ$97:AQ164)","v":15640},{"$f":"(AS164/(AVERAGE($AR$97:AR164))/AI164*12)","v":7.9996932229015508E-2},{"$f":"(AT164/(AVERAGE($AR$97:AR164))/AI164*12)","v":2.5321100917431193E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952,"62 let a 10 měsíců",null,null,null,null,69,227641.4384734552,1000,0,1000,230,872.62551414824486,{"$f":"AJ165+AO165","v":228514.06398760344},0,{"$f":"$C$13+SUM($AK$97:AK165,$AM$97:AM165)","v":178000},{"$f":"SUM($AN$97:AN165,$AO$97:AO165,$AQ$97:AQ165)","v":50514.063987603491},{"$f":"SUM($AN$97:AN165,$AQ$97:AQ165)","v":15870},{"$f":"(AS165/(AVERAGE($AR$97:AR165))/AI165*12)","v":7.9864132786724884E-2},{"$f":"(AT165/(AVERAGE($AR$97:AR165))/AI165*12)","v":2.5090909090909087E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1951,"62 let a 8 měsíců",null,null,null,null,70,230744.06398760344,1000,0,1000,230,884.51891195247981,231628.58289955591,0,{"$f":"$C$13+SUM($AK$97:AK166,$AM$97:AM166)","v":180000},{"$f":"SUM($AN$97:AN166,$AO$97:AO166,$AQ$97:AQ166)","v":51628.582899555971},{"$f":"SUM($AN$97:AN166,$AQ$97:AQ166)","v":16100},{"$f":"(AS166/(AVERAGE($AR$97:AR166))/AI166*12)","v":7.9735263165337411E-2},{"$f":"(AT166/(AVERAGE($AR$97:AR166))/AI166*12)","v":2.4864864864864861E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1950,"62 let a 6 měsíců",null,null,null,null,71,233858.58289955591,1000,0,1000,230,896.45790111496433,234755.04080067089,0,{"$f":"$C$13+SUM($AK$97:AK167,$AM$97:AM167)","v":182000},{"$f":"SUM($AN$97:AN167,$AO$97:AO167,$AQ$97:AQ167)","v":52755.040800670933},{"$f":"SUM($AN$97:AN167,$AQ$97:AQ167)","v":16330},{"$f":"(AS167/(AVERAGE($AR$97:AR167))/AI167*12)","v":7.961022253622374E-2},{"$f":"(AT167/(AVERAGE($AR$97:AR167))/AI167*12)","v":2.464285714285714E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1949,"62 let a 4 měsíce",null,null,null,null,72,236985.04080067089,1000,0,1000,230,908.44265640257174,237893.48345707345,0,{"$f":"$C$13+SUM($AK$97:AK168,$AM$97:AM168)","v":184000},{"$f":"SUM($AN$97:AN168,$AO$97:AO168,$AQ$97:AQ168)","v":53893.483457073504},{"$f":"SUM($AN$97:AN168,$AQ$97:AQ168)","v":16560},{"$f":"(AS168/(AVERAGE($AR$97:AR168))/AI168*12)","v":7.9488913653500734E-2},{"$f":"(AT168/(AVERAGE($AR$97:AR168))/AI168*12)","v":2.4424778761061951E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1948,"62 let a 2 měsíce",null,null,null,null,73,240123.48345707345,1000,0,1000,230,920.47335325211486,241043.95681032556,0,{"$f":"$C$13+SUM($AK$97:AK169,$AM$97:AM169)","v":186000},{"$f":"SUM($AN$97:AN169,$AO$97:AO169,$AQ$97:AQ169)","v":55043.956810325617},{"$f":"SUM($AN$97:AN169,$AQ$97:AQ169)","v":16790},{"$f":"(AS169/(AVERAGE($AR$97:AR169))/AI169*12)","v":7.9371242696936725E-2},{"$f":"(AT169/(AVERAGE($AR$97:AR169))/AI169*12)","v":2.4210526315789474E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1947,"62 let",null,null,null,null,74,243273.95681032556,1000,0,1000,230,932.55016777291473,244206.50697809848,0,{"$f":"$C$13+SUM($AK$97:AK170,$AM$97:AM170)","v":188000},{"$f":"SUM($AN$97:AN170,$AO$97:AO170,$AQ$97:AQ170)","v":56206.506978098529},{"$f":"SUM($AN$97:AN170,$AQ$97:AQ170)","v":17020},{"$f":"(AS170/(AVERAGE($AR$97:AR170))/AI170*12)","v":7.9257119123053152E-2},{"$f":"(AT170/(AVERAGE($AR$97:AR170))/AI170*12)","v":2.4E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1946,"61 let a 10 měsíců",null,null,null,null,75,246436.50697809848,1000,0,1000,230,944.67327674937758,247381.18025484786,0,{"$f":"$C$13+SUM($AK$97:AK171,$AM$97:AM171)","v":190000},{"$f":"SUM($AN$97:AN171,$AO$97:AO171,$AQ$97:AQ171)","v":57381.180254847903},{"$f":"SUM($AN$97:AN171,$AQ$97:AQ171)","v":17250},{"$f":"(AS171/(AVERAGE($AR$97:AR171))/AI171*12)","v":7.9146455523928141E-2},{"$f":"(AT171/(AVERAGE($AR$97:AR171))/AI171*12)","v":2.3793103448275864E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1945,"61 let a 8 měsíců",null,null,null,null,76,249611.18025484786,1000,0,1000,230,956.84285764358344,250568.02311249144,0,{"$f":"$C$13+SUM($AK$97:AK172,$AM$97:AM172)","v":192000},{"$f":"SUM($AN$97:AN172,$AO$97:AO172,$AQ$97:AQ172)","v":58568.023112491486},{"$f":"SUM($AN$97:AN172,$AQ$97:AQ172)","v":17480},{"$f":"(AS172/(AVERAGE($AR$97:AR172))/AI172*12)","v":7.9039167493240872E-2},{"$f":"(AT172/(AVERAGE($AR$97:AR172))/AI172*12)","v":2.3589743589743591E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1944,"61 let a 6 měsíců",null,null,null,null,77,252798.02311249144,1000,0,1000,230,969.05908859788394,253767.08220108933,0,{"$f":"$C$13+SUM($AK$97:AK173,$AM$97:AM173)","v":194000},{"$f":"SUM($AN$97:AN173,$AO$97:AO173,$AQ$97:AQ173)","v":59767.082201089368},{"$f":"SUM($AN$97:AN173,$AQ$97:AQ173)","v":17710},{"$f":"(AS173/(AVERAGE($AR$97:AR173))/AI173*12)","v":7.8935173499127487E-2},{"$f":"(AT173/(AVERAGE($AR$97:AR173))/AI173*12)","v":2.3389830508474575E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1943,"61 let a 4 měsíce",null,null,null,null,78,255997.08220108933,1000,0,1000,230,981.3221484375091,256978.40434952683,0,{"$f":"$C$13+SUM($AK$97:AK174,$AM$97:AM174)","v":196000},{"$f":"SUM($AN$97:AN174,$AO$97:AO174,$AQ$97:AQ174)","v":60978.404349526878},{"$f":"SUM($AN$97:AN174,$AQ$97:AQ174)","v":17940},{"$f":"(AS174/(AVERAGE($AR$97:AR174))/AI174*12)","v":7.8834394763447807E-2},{"$f":"(AT174/(AVERAGE($AR$97:AR174))/AI174*12)","v":2.3193277310924371E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1942,"61 let a 2 měsíce",null,null,null,null,79,259208.40434952683,1000,0,1000,230,993.63221667318612,260202.03656620003,0,{"$f":"$C$13+SUM($AK$97:AK175,$AM$97:AM175)","v":198000},{"$f":"SUM($AN$97:AN175,$AO$97:AO175,$AQ$97:AQ175)","v":62202.036566200062},{"$f":"SUM($AN$97:AN175,$AQ$97:AQ175)","v":18170},{"$f":"(AS175/(AVERAGE($AR$97:AR175))/AI175*12)","v":7.8736755147088694E-2},{"$f":"(AT175/(AVERAGE($AR$97:AR175))/AI175*12)","v":2.3E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1941,"61 let",null,null,null,null,80,262432.03656620003,1000,0,1000,230,1005.9894735037668,263438.02603970381,0,{"$f":"$C$13+SUM($AK$97:AK176,$AM$97:AM176)","v":200000},{"$f":"SUM($AN$97:AN176,$AO$97:AO176,$AQ$97:AQ176)","v":63438.026039703829},{"$f":"SUM($AN$97:AN176,$AQ$97:AQ176)","v":18400},{"$f":"(AS176/(AVERAGE($AR$97:AR176))/AI176*12)","v":7.8642181040955161E-2},{"$f":"(AT176/(AVERAGE($AR$97:AR176))/AI176*12)","v":2.2809917355371898E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1940,"60 let a 10 měsíců",null,null,null,null,81,265668.02603970381,1000,0,1000,230,1018.3940998188646,266686.4201395227,0,{"$f":"$C$13+SUM($AK$97:AK177,$AM$97:AM177)","v":202000},{"$f":"SUM($AN$97:AN177,$AO$97:AO177,$AQ$97:AQ177)","v":64686.420139522692},{"$f":"SUM($AN$97:AN177,$AQ$97:AQ177)","v":18630},{"$f":"(AS177/(AVERAGE($AR$97:AR177))/AI177*12)","v":7.8550601262322647E-2},{"$f":"(AT177/(AVERAGE($AR$97:AR177))/AI177*12)","v":2.2622950819672132E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1939,"60 let a 8 měsíců",null,null,null,null,82,268916.4201395227,1000,0,1000,230,1030.8462772015037,269947.26641672419,0,{"$f":"$C$13+SUM($AK$97:AK178,$AM$97:AM178)","v":204000},{"$f":"SUM($AN$97:AN178,$AO$97:AO178,$AQ$97:AQ178)","v":65947.266416724189},{"$f":"SUM($AN$97:AN178,$AQ$97:AQ178)","v":18860},{"$f":"(AS178/(AVERAGE($AR$97:AR178))/AI178*12)","v":7.846194695624531E-2},{"$f":"(AT178/(AVERAGE($AR$97:AR178))/AI178*12)","v":2.2439024390243902E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1938,"60 let a 6 měsíců",null,null,null,null,83,272177.26641672419,1000,0,1000,230,1043.3461879307761,273220.61260465498,0,{"$f":"$C$13+SUM($AK$97:AK179,$AM$97:AM179)","v":206000},{"$f":"SUM($AN$97:AN179,$AO$97:AO179,$AQ$97:AQ179)","v":67220.612604654962},{"$f":"SUM($AN$97:AN179,$AQ$97:AQ179)","v":19090},{"$f":"(AS179/(AVERAGE($AR$97:AR179))/AI179*12)","v":7.8376151501735283E-2},{"$f":"(AT179/(AVERAGE($AR$97:AR179))/AI179*12)","v":2.2258064516129033E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1937,"60 let a 4 měsíce",null,null,null,null,84,275450.61260465498,1000,0,1000,230,1055.8940149845107,276506.50661963946,0,{"$f":"$C$13+SUM($AK$97:AK180,$AM$97:AM180)","v":208000},{"$f":"SUM($AN$97:AN180,$AO$97:AO180,$AQ$97:AQ180)","v":68506.506619639476},{"$f":"SUM($AN$97:AN180,$AQ$97:AQ180)","v":19320},{"$f":"(AS180/(AVERAGE($AR$97:AR180))/AI180*12)","v":7.8293150422445112E-2},{"$f":"(AT180/(AVERAGE($AR$97:AR180))/AI180*12)","v":2.2080000000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1936,"60 let a 2 měsíce",null,null,null,null,85,278736.50661963946,1000,0,1000,230,1068.4899420419513,279804.99656168139,0,{"$f":"$C$13+SUM($AK$97:AK181,$AM$97:AM181)","v":210000},{"$f":"SUM($AN$97:AN181,$AO$97:AO181,$AQ$97:AQ181)","v":69804.996561681444},{"$f":"SUM($AN$97:AN181,$AQ$97:AQ181)","v":19550},{"$f":"(AS181/(AVERAGE($AR$97:AR181))/AI181*12)","v":7.8212881301603865E-2},{"$f":"(AT181/(AVERAGE($AR$97:AR181))/AI181*12)","v":2.1904761904761906E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1935,"60 let",null,null,null,null,86,282034.99656168139,1000,0,1000,230,1081.1341534864453,283116.13071516785,0,{"$f":"$C$13+SUM($AK$97:AK182,$AM$97:AM182)","v":212000},{"$f":"SUM($AN$97:AN182,$AO$97:AO182,$AQ$97:AQ182)","v":71116.130715167892},{"$f":"SUM($AN$97:AN182,$AQ$97:AQ182)","v":19780},{"$f":"(AS182/(AVERAGE($AR$97:AR182))/AI182*12)","v":7.8135283700971864E-2},{"$f":"(AT182/(AVERAGE($AR$97:AR182))/AI182*12)","v":2.1732283464566932E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1934,"60 let a 10 měsíců",null,null,null,null,87,285346.13071516785,1000,0,1000,230,1093.8268344081434,286439.95754957601,0,{"$f":"$C$13+SUM($AK$97:AK183,$AM$97:AM183)","v":214000},{"$f":"SUM($AN$97:AN183,$AO$97:AO183,$AQ$97:AQ183)","v":72439.957549576022},{"$f":"SUM($AN$97:AN183,$AQ$97:AQ183)","v":20010},{"$f":"(AS183/(AVERAGE($AR$97:AR183))/AI183*12)","v":7.8060299083594853E-2},{"$f":"(AT183/(AVERAGE($AR$97:AR183))/AI183*12)","v":2.1562500000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1933,"60 let a 8 měsíců",null,null,null,null,88,288669.95754957601,1000,0,1000,230,1106.568170606708,289776.52572018269,0,{"$f":"$C$13+SUM($AK$97:AK184,$AM$97:AM184)","v":216000},{"$f":"SUM($AN$97:AN184,$AO$97:AO184,$AQ$97:AQ184)","v":73776.525720182733},{"$f":"SUM($AN$97:AN184,$AQ$97:AQ184)","v":20240},{"$f":"(AS184/(AVERAGE($AR$97:AR184))/AI184*12)","v":7.7987870740150886E-2},{"$f":"(AT184/(AVERAGE($AR$97:AR184))/AI184*12)","v":2.1395348837209303E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1932,"60 let a 6 měsíců",null,null,null,null,89,292006.52572018269,1000,0,1000,230,1119.3583485940337,293125.88406877674,0,{"$f":"$C$13+SUM($AK$97:AK185,$AM$97:AM185)","v":218000},{"$f":"SUM($AN$97:AN185,$AO$97:AO185,$AQ$97:AQ185)","v":75125.884068776781},{"$f":"SUM($AN$97:AN185,$AQ$97:AQ185)","v":20470},{"$f":"(AS185/(AVERAGE($AR$97:AR185))/AI185*12)","v":7.7917943718696758E-2},{"$f":"(AT185/(AVERAGE($AR$97:AR185))/AI185*12)","v":2.123076923076923E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1931,"60 let a 4 měsíce",null,null,null,null,90,295355.88406877674,1000,0,1000,230,1132.1975555969775,296488.08162437374,0,{"$f":"$C$13+SUM($AK$97:AK186,$AM$97:AM186)","v":220000},{"$f":"SUM($AN$97:AN186,$AO$97:AO186,$AQ$97:AQ186)","v":76488.08162437375},{"$f":"SUM($AN$97:AN186,$AQ$97:AQ186)","v":20700},{"$f":"(AS186/(AVERAGE($AR$97:AR186))/AI186*12)","v":7.7850464757632312E-2},{"$f":"(AT186/(AVERAGE($AR$97:AR186))/AI186*12)","v":2.1068702290076336E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1930,"60 let a 2 měsíce",null,null,null,null,91,298718.08162437374,1000,0,1000,230,1145.0859795600993,299863.16760393383,0,{"$f":"$C$13+SUM($AK$97:AK187,$AM$97:AM187)","v":222000},{"$f":"SUM($AN$97:AN187,$AO$97:AO187,$AQ$97:AQ187)","v":77863.167603933849},{"$f":"SUM($AN$97:AN187,$AQ$97:AQ187)","v":20930},{"$f":"(AS187/(AVERAGE($AR$97:AR187))/AI187*12)","v":7.7785382221712135E-2},{"$f":"(AT187/(AVERAGE($AR$97:AR187))/AI187*12)","v":2.0909090909090912E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1929,"60 let",null,null,null,null,92,302093.16760393383,1000,0,1000,230,1158.023809148413,303251.19141308224,0,{"$f":"$C$13+SUM($AK$97:AK188,$AM$97:AM188)","v":224000},{"$f":"SUM($AN$97:AN188,$AO$97:AO188,$AQ$97:AQ188)","v":79251.191413082255},{"$f":"SUM($AN$97:AN188,$AQ$97:AQ188)","v":21160},{"$f":"(AS188/(AVERAGE($AR$97:AR188))/AI188*12)","v":7.7722646040943699E-2},{"$f":"(AT188/(AVERAGE($AR$97:AR188))/AI188*12)","v":2.0751879699248122E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,305481.19141308224,1000,0,1000,230,1171.0112337501484,306652.20264683239,0,{"$f":"$C$13+SUM($AK$97:AK189,$AM$97:AM189)","v":226000},{"$f":"SUM($AN$97:AN189,$AO$97:AO189,$AQ$97:AQ189)","v":80652.202646832404},{"$f":"SUM($AN$97:AN189,$AQ$97:AQ189)","v":21390},{"$f":"(AS189/(AVERAGE($AR$97:AR189))/AI189*12)","v":7.7662207652221857E-2},{"$f":"(AT189/(AVERAGE($AR$97:AR189))/AI189*12)","v":2.0597014925373136E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,308882.20264683239,1000,0,1000,230,1184.0484434795242,310066.25109031191,0,{"$f":"$C$13+SUM($AK$97:AK190,$AM$97:AM190)","v":228000},{"$f":"SUM($AN$97:AN190,$AO$97:AO190,$AQ$97:AQ190)","v":82066.251090311926},{"$f":"SUM($AN$97:AN190,$AQ$97:AQ190)","v":21620},{"$f":"(AS190/(AVERAGE($AR$97:AR190))/AI190*12)","v":7.7604019943557367E-2},{"$f":"(AT190/(AVERAGE($AR$97:AR190))/AI190*12)","v":2.0444444444444446E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,312296.25109031191,1000,0,1000,230,1197.1356291795289,313493.38671949145,0,{"$f":"$C$13+SUM($AK$97:AK191,$AM$97:AM191)","v":230000},{"$f":"SUM($AN$97:AN191,$AO$97:AO191,$AQ$97:AQ191)","v":83493.386719491449},{"$f":"SUM($AN$97:AN191,$AQ$97:AQ191)","v":21850},{"$f":"(AS191/(AVERAGE($AR$97:AR191))/AI191*12)","v":7.7548037200766043E-2},{"$f":"(AT191/(AVERAGE($AR$97:AR191))/AI191*12)","v":2.0294117647058824E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,315723.38671949145,1000,0,1000,230,1210.2729824247172,316933.65970191616,0,{"$f":"$C$13+SUM($AK$97:AK192,$AM$97:AM192)","v":232000},{"$f":"SUM($AN$97:AN192,$AO$97:AO192,$AQ$97:AQ192)","v":84933.659701916185},{"$f":"SUM($AN$97:AN192,$AQ$97:AQ192)","v":22080},{"$f":"(AS192/(AVERAGE($AR$97:AR192))/AI192*12)","v":7.7494215056492871E-2},{"$f":"(AT192/(AVERAGE($AR$97:AR192))/AI192*12)","v":2.0145985401459853E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,319163.65970191616,1000,0,1000,230,1223.460695524012,320387.12039744016,0,{"$f":"$C$13+SUM($AK$97:AK193,$AM$97:AM193)","v":234000},{"$f":"SUM($AN$97:AN193,$AO$97:AO193,$AQ$97:AQ193)","v":86387.120397440201},{"$f":"SUM($AN$97:AN193,$AQ$97:AQ193)","v":22310},{"$f":"(AS193/(AVERAGE($AR$97:AR193))/AI193*12)","v":7.7442510441452436E-2},{"$f":"(AT193/(AVERAGE($AR$97:AR193))/AI193*12)","v":1.9999999999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,322617.12039744016,1000,0,1000,230,1236.6989615235204,323853.81935896369,0,{"$f":"$C$13+SUM($AK$97:AK194,$AM$97:AM194)","v":236000},{"$f":"SUM($AN$97:AN194,$AO$97:AO194,$AQ$97:AQ194)","v":87853.819358963709},{"$f":"SUM($AN$97:AN194,$AQ$97:AQ194)","v":22540},{"$f":"(AS194/(AVERAGE($AR$97:AR194))/AI194*12)","v":7.7392881537774516E-2},{"$f":"(AT194/(AVERAGE($AR$97:AR194))/AI194*12)","v":1.9856115107913668E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,326083.81935896369,1000,0,1000,230,1249.9879742093608,327333.80733317306,0,{"$f":"$C$13+SUM($AK$97:AK195,$AM$97:AM195)","v":238000},{"$f":"SUM($AN$97:AN195,$AO$97:AO195,$AQ$97:AQ195)","v":89333.80733317307},{"$f":"SUM($AN$97:AN195,$AQ$97:AQ195)","v":22770},{"$f":"(AS195/(AVERAGE($AR$97:AR195))/AI195*12)","v":7.7345287734348983E-2},{"$f":"(AT195/(AVERAGE($AR$97:AR195))/AI195*12)","v":1.9714285714285715E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,329563.80733317306,1000,0,1000,230,1263.3279281104967,330827.13526128355,0,{"$f":"$C$13+SUM($AK$97:AK196,$AM$97:AM196)","v":240000},{"$f":"SUM($AN$97:AN196,$AO$97:AO196,$AQ$97:AQ196)","v":90827.135261283562},{"$f":"SUM($AN$97:AN196,$AQ$97:AQ196)","v":23000},{"$f":"(AS196/(AVERAGE($AR$97:AR196))/AI196*12)","v":7.729968958407113E-2},{"$f":"(AT196/(AVERAGE($AR$97:AR196))/AI196*12)","v":1.9574468085106385E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,333057.13526128355,1000,0,1000,230,1276.7190185015868,334333.85427978513,0,{"$f":"$C$13+SUM($AK$97:AK197,$AM$97:AM197)","v":242000},{"$f":"SUM($AN$97:AN197,$AO$97:AO197,$AQ$97:AQ197)","v":92333.854279785155},{"$f":"SUM($AN$97:AN197,$AQ$97:AQ197)","v":23230},{"$f":"(AS197/(AVERAGE($AR$97:AR197))/AI197*12)","v":7.7256048762893742E-2},{"$f":"(AT197/(AVERAGE($AR$97:AR197))/AI197*12)","v":1.9436619718309862E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,336563.85427978513,1000,0,1000,230,1290.1614414058429,337854.01572119095,0,{"$f":"$C$13+SUM($AK$97:AK198,$AM$97:AM198)","v":244000},{"$f":"SUM($AN$97:AN198,$AO$97:AO198,$AQ$97:AQ198)","v":93854.015721190997},{"$f":"SUM($AN$97:AN198,$AQ$97:AQ198)","v":23460},{"$f":"(AS198/(AVERAGE($AR$97:AR198))/AI198*12)","v":7.7214328030597273E-2},{"$f":"(AT198/(AVERAGE($AR$97:AR198))/AI198*12)","v":1.93006993006993E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,340084.01572119095,1000,0,1000,230,1303.6553935978986,341387.67111478886,0,{"$f":"$C$13+SUM($AK$97:AK199,$AM$97:AM199)","v":246000},{"$f":"SUM($AN$97:AN199,$AO$97:AO199,$AQ$97:AQ199)","v":95387.6711147889},{"$f":"SUM($AN$97:AN199,$AQ$97:AQ199)","v":23690},{"$f":"(AS199/(AVERAGE($AR$97:AR199))/AI199*12)","v":7.7174491193194902E-2},{"$f":"(AT199/(AVERAGE($AR$97:AR199))/AI199*12)","v":1.9166666666666665E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,343617.67111478886,1000,0,1000,230,1317.2010726066906,344934.87218739552,0,{"$f":"$C$13+SUM($AK$97:AK200,$AM$97:AM200)","v":248000},{"$f":"SUM($AN$97:AN200,$AO$97:AO200,$AQ$97:AQ200)","v":96934.872187395609},{"$f":"SUM($AN$97:AN200,$AQ$97:AQ200)","v":23920},{"$f":"(AS200/(AVERAGE($AR$97:AR200))/AI200*12)","v":7.7136503066893056E-2},{"$f":"(AT200/(AVERAGE($AR$97:AR200))/AI200*12)","v":1.9034482758620689E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,347164.87218739552,1000,0,1000,230,1330.7986767183495,348495.6708641139,0,{"$f":"$C$13+SUM($AK$97:AK201,$AM$97:AM201)","v":250000},{"$f":"SUM($AN$97:AN201,$AO$97:AO201,$AQ$97:AQ201)","v":98495.670864113956},{"$f":"SUM($AN$97:AN201,$AQ$97:AQ201)","v":24150},{"$f":"(AS201/(AVERAGE($AR$97:AR201))/AI201*12)","v":7.7100329443533427E-2},{"$f":"(AT201/(AVERAGE($AR$97:AR201))/AI201*12)","v":1.8904109589041096E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,350725.6708641139,1000,0,1000,230,1344.4484049791033,352070.11926909297,0,{"$f":"$C$13+SUM($AK$97:AK202,$AM$97:AM202)","v":252000},{"$f":"SUM($AN$97:AN202,$AO$97:AO202,$AQ$97:AQ202)","v":100070.11926909305},{"$f":"SUM($AN$97:AN202,$AQ$97:AQ202)","v":24380},{"$f":"(AS202/(AVERAGE($AR$97:AR202))/AI202*12)","v":7.7065937057445549E-2},{"$f":"(AT202/(AVERAGE($AR$97:AR202))/AI202*12)","v":1.8775510204081636E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,354300.11926909297,1000,0,1000,230,1358.1504571981898,355658.26972629118,0,{"$f":"$C$13+SUM($AK$97:AK203,$AM$97:AM203)","v":254000},{"$f":"SUM($AN$97:AN203,$AO$97:AO203,$AQ$97:AQ203)","v":101658.26972629124},{"$f":"SUM($AN$97:AN203,$AQ$97:AQ203)","v":24610},{"$f":"(AS203/(AVERAGE($AR$97:AR203))/AI203*12)","v":7.7033293553643287E-2},{"$f":"(AT203/(AVERAGE($AR$97:AR203))/AI203*12)","v":1.8648648648648649E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,357888.26972629118,1000,0,1000,230,1371.9050339507828,359260.17476024199,0,{"$f":"$C$13+SUM($AK$97:AK204,$AM$97:AM204)","v":256000},{"$f":"SUM($AN$97:AN204,$AO$97:AO204,$AQ$97:AQ204)","v":103260.17476024202},{"$f":"SUM($AN$97:AN204,$AQ$97:AQ204)","v":24840},{"$f":"(AS204/(AVERAGE($AR$97:AR204))/AI204*12)","v":7.7002367457302032E-2},{"$f":"(AT204/(AVERAGE($AR$97:AR204))/AI204*12)","v":1.8523489932885905E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,361490.17476024199,1000,0,1000,230,1385.7123365809275,362875.8870968229,0,{"$f":"$C$13+SUM($AK$97:AK205,$AM$97:AM205)","v":258000},{"$f":"SUM($AN$97:AN205,$AO$97:AO205,$AQ$97:AQ205)","v":104875.88709682295},{"$f":"SUM($AN$97:AN205,$AQ$97:AQ205)","v":25070},{"$f":"(AS205/(AVERAGE($AR$97:AR205))/AI205*12)","v":7.6973128144457212E-2},{"$f":"(AT205/(AVERAGE($AR$97:AR205))/AI205*12)","v":1.84E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,365105.8870968229,1000,0,1000,230,1399.5725672044875,366505.45966402738,0,{"$f":"$C$13+SUM($AK$97:AK206,$AM$97:AM206)","v":260000},{"$f":"SUM($AN$97:AN206,$AO$97:AO206,$AQ$97:AQ206)","v":106505.45966402745},{"$f":"SUM($AN$97:AN206,$AQ$97:AQ206)","v":25300},{"$f":"(AS206/(AVERAGE($AR$97:AR206))/AI206*12)","v":7.6945545813866909E-2},{"$f":"(AT206/(AVERAGE($AR$97:AR206))/AI206*12)","v":1.8278145695364238E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,368735.45966402738,1000,0,1000,230,1413.4859287121051,370148.9455927395,0,{"$f":"$C$13+SUM($AK$97:AK207,$AM$97:AM207)","v":262000},{"$f":"SUM($AN$97:AN207,$AO$97:AO207,$AQ$97:AQ207)","v":108148.94559273956},{"$f":"SUM($AN$97:AN207,$AQ$97:AQ207)","v":25530},{"$f":"(AS207/(AVERAGE($AR$97:AR207))/AI207*12)","v":7.6919591459985462E-2},{"$f":"(AT207/(AVERAGE($AR$97:AR207))/AI207*12)","v":1.8157894736842106E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,372378.9455927395,1000,0,1000,230,1427.4526247721681,373806.39821751165,0,{"$f":"$C$13+SUM($AK$97:AK208,$AM$97:AM208)","v":264000},{"$f":"SUM($AN$97:AN208,$AO$97:AO208,$AQ$97:AQ208)","v":109806.39821751173},{"$f":"SUM($AN$97:AN208,$AQ$97:AQ208)","v":25760},{"$f":"(AS208/(AVERAGE($AR$97:AR208))/AI208*12)","v":7.6895236846997006E-2},{"$f":"(AT208/(AVERAGE($AR$97:AR208))/AI208*12)","v":1.8039215686274507E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,376036.39821751165,1000,0,1000,230,1441.4728598337945,377477.87107734545,0,{"$f":"$C$13+SUM($AK$97:AK209,$AM$97:AM209)","v":266000},{"$f":"SUM($AN$97:AN209,$AO$97:AO209,$AQ$97:AQ209)","v":111477.87107734552},{"$f":"SUM($AN$97:AN209,$AQ$97:AQ209)","v":25990},{"$f":"(AS209/(AVERAGE($AR$97:AR209))/AI209*12)","v":7.6872454483860847E-2},{"$f":"(AT209/(AVERAGE($AR$97:AR209))/AI209*12)","v":1.7922077922077922E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,379707.87107734545,1000,0,1000,230,1455.5468391298243,381163.41791647527,0,{"$f":"$C$13+SUM($AK$97:AK210,$AM$97:AM210)","v":268000},{"$f":"SUM($AN$97:AN210,$AO$97:AO210,$AQ$97:AQ210)","v":113163.41791647534},{"$f":"SUM($AN$97:AN210,$AQ$97:AQ210)","v":26220},{"$f":"(AS210/(AVERAGE($AR$97:AR210))/AI210*12)","v":7.6851217600322819E-2},{"$f":"(AT210/(AVERAGE($AR$97:AR210))/AI210*12)","v":1.7806451612903229E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,383393.41791647527,1000,0,1000,230,1469.6747686798219,384863.0926851551,0,{"$f":"$C$13+SUM($AK$97:AK211,$AM$97:AM211)","v":270000},{"$f":"SUM($AN$97:AN211,$AO$97:AO211,$AQ$97:AQ211)","v":114863.09268515518},{"$f":"SUM($AN$97:AN211,$AQ$97:AQ211)","v":26450},{"$f":"(AS211/(AVERAGE($AR$97:AR211))/AI211*12)","v":7.6831500123849608E-2},{"$f":"(AT211/(AVERAGE($AR$97:AR211))/AI211*12)","v":1.7692307692307695E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,387093.0926851551,1000,0,1000,230,1483.8568552930947,388576.9495404482,0,{"$f":"$C$13+SUM($AK$97:AK212,$AM$97:AM212)","v":272000},{"$f":"SUM($AN$97:AN212,$AO$97:AO212,$AQ$97:AQ212)","v":116576.94954044827},{"$f":"SUM($AN$97:AN212,$AQ$97:AQ212)","v":26680},{"$f":"(AS212/(AVERAGE($AR$97:AR212))/AI212*12)","v":7.6813276657444501E-2},{"$f":"(AT212/(AVERAGE($AR$97:AR212))/AI212*12)","v":1.7579617834394906E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,390806.9495404482,1000,0,1000,230,1498.0933065717181,392305.04284701991,0,{"$f":"$C$13+SUM($AK$97:AK213,$AM$97:AM213)","v":274000},{"$f":"SUM($AN$97:AN213,$AO$97:AO213,$AQ$97:AQ213)","v":118305.04284702},{"$f":"SUM($AN$97:AN213,$AQ$97:AQ213)","v":26910},{"$f":"(AS213/(AVERAGE($AR$97:AR213))/AI213*12)","v":7.6796522458305747E-2},{"$f":"(AT213/(AVERAGE($AR$97:AR213))/AI213*12)","v":1.7468354430379744E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,394535.04284701991,1000,0,1000,230,1512.3843309135764,396047.42717793351,0,{"$f":"$C$13+SUM($AK$97:AK214,$AM$97:AM214)","v":276000},{"$f":"SUM($AN$97:AN214,$AO$97:AO214,$AQ$97:AQ214)","v":120047.42717793357},{"$f":"SUM($AN$97:AN214,$AQ$97:AQ214)","v":27140},{"$f":"(AS214/(AVERAGE($AR$97:AR214))/AI214*12)","v":7.6781213417290425E-2},{"$f":"(AT214/(AVERAGE($AR$97:AR214))/AI214*12)","v":1.7358490566037735E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,398277.42717793351,1000,0,1000,230,1526.7301375154118,399804.15731544892,0,{"$f":"$C$13+SUM($AK$97:AK215,$AM$97:AM215)","v":278000},{"$f":"SUM($AN$97:AN215,$AO$97:AO215,$AQ$97:AQ215)","v":121804.15731544897},{"$f":"SUM($AN$97:AN215,$AQ$97:AQ215)","v":27370},{"$f":"(AS215/(AVERAGE($AR$97:AR215))/AI215*12)","v":7.6767326039148515E-2},{"$f":"(AT215/(AVERAGE($AR$97:AR215))/AI215*12)","v":1.7250000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,402034.15731544892,1000,0,1000,230,1541.1309363758874,403575.28825182479,0,{"$f":"$C$13+SUM($AK$97:AK216,$AM$97:AM216)","v":280000},{"$f":"SUM($AN$97:AN216,$AO$97:AO216,$AQ$97:AQ216)","v":123575.28825182487},{"$f":"SUM($AN$97:AN216,$AQ$97:AQ216)","v":27600},{"$f":"(AS216/(AVERAGE($AR$97:AR216))/AI216*12)","v":7.6754837423493705E-2},{"$f":"(AT216/(AVERAGE($AR$97:AR216))/AI216*12)","v":1.7142857142857144E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,405805.28825182479,1000,0,1000,230,1555.5869382986618,407360.87519012345,0,{"$f":"$C$13+SUM($AK$97:AK217,$AM$97:AM217)","v":282000},{"$f":"SUM($AN$97:AN217,$AO$97:AO217,$AQ$97:AQ217)","v":125360.87519012352},{"$f":"SUM($AN$97:AN217,$AQ$97:AQ217)","v":27830},{"$f":"(AS217/(AVERAGE($AR$97:AR217))/AI217*12)","v":7.6743725246479044E-2},{"$f":"(AT217/(AVERAGE($AR$97:AR217))/AI217*12)","v":1.7037037037037038E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,409590.87519012345,1000,0,1000,230,1570.098354895473,411160.97354501893,0,{"$f":"$C$13+SUM($AK$97:AK218,$AM$97:AM218)","v":284000},{"$f":"SUM($AN$97:AN218,$AO$97:AO218,$AQ$97:AQ218)","v":127160.97354501899},{"$f":"SUM($AN$97:AN218,$AQ$97:AQ218)","v":28060},{"$f":"(AS218/(AVERAGE($AR$97:AR218))/AI218*12)","v":7.6733967743147335E-2},{"$f":"(AT218/(AVERAGE($AR$97:AR218))/AI218*12)","v":1.6932515337423314E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,413390.97354501893,1000,0,1000,230,1584.6653985892392,414975.63894360815,0,{"$f":"$C$13+SUM($AK$97:AK219,$AM$97:AM219)","v":286000},{"$f":"SUM($AN$97:AN219,$AO$97:AO219,$AQ$97:AQ219)","v":128975.63894360822},{"$f":"SUM($AN$97:AN219,$AQ$97:AQ219)","v":28290},{"$f":"(AS219/(AVERAGE($AR$97:AR219))/AI219*12)","v":7.6725543690427264E-2},{"$f":"(AT219/(AVERAGE($AR$97:AR219))/AI219*12)","v":1.6829268292682928E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,417205.63894360815,1000,0,1000,230,1599.2882826171644,418804.92722622532,0,{"$f":"$C$13+SUM($AK$97:AK220,$AM$97:AM220)","v":288000},{"$f":"SUM($AN$97:AN220,$AO$97:AO220,$AQ$97:AQ220)","v":130804.92722622539},{"$f":"SUM($AN$97:AN220,$AQ$97:AQ220)","v":28520},{"$f":"(AS220/(AVERAGE($AR$97:AR220))/AI220*12)","v":7.6718432390748034E-2},{"$f":"(AT220/(AVERAGE($AR$97:AR220))/AI220*12)","v":1.6727272727272726E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,421034.92722622532,1000,0,1000,230,1613.9672210338638,422648.8944472592,0,{"$f":"$C$13+SUM($AK$97:AK221,$AM$97:AM221)","v":290000},{"$f":"SUM($AN$97:AN221,$AO$97:AO221,$AQ$97:AQ221)","v":132648.89444725926},{"$f":"SUM($AN$97:AN221,$AQ$97:AQ221)","v":28750},{"$f":"(AS221/(AVERAGE($AR$97:AR221))/AI221*12)","v":7.671261365624632E-2},{"$f":"(AT221/(AVERAGE($AR$97:AR221))/AI221*12)","v":1.6626506024096384E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,424878.8944472592,1000,0,1000,230,1628.7024287144934,426507.59687597369,0,{"$f":"$C$13+SUM($AK$97:AK222,$AM$97:AM222)","v":292000},{"$f":"SUM($AN$97:AN222,$AO$97:AO222,$AQ$97:AQ222)","v":134507.59687597374},{"$f":"SUM($AN$97:AN222,$AQ$97:AQ222)","v":28980},{"$f":"(AS222/(AVERAGE($AR$97:AR222))/AI222*12)","v":7.6708067793540766E-2},{"$f":"(AT222/(AVERAGE($AR$97:AR222))/AI222*12)","v":1.6526946107784431E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,428737.59687597369,1000,0,1000,230,1643.4941213578993,430381.0909973316,0,{"$f":"$C$13+SUM($AK$97:AK223,$AM$97:AM223)","v":294000},{"$f":"SUM($AN$97:AN223,$AO$97:AO223,$AQ$97:AQ223)","v":136381.09099733166},{"$f":"SUM($AN$97:AN223,$AQ$97:AQ223)","v":29210},{"$f":"(AS223/(AVERAGE($AR$97:AR223))/AI223*12)","v":7.6704775589050436E-2},{"$f":"(AT223/(AVERAGE($AR$97:AR223))/AI223*12)","v":1.6428571428571431E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,432611.0909973316,1000,0,1000,230,1658.3425154897711,434269.43351282139,0,{"$f":"$C$13+SUM($AK$97:AK224,$AM$97:AM224)","v":296000},{"$f":"SUM($AN$97:AN224,$AO$97:AO224,$AQ$97:AQ224)","v":138269.43351282144},{"$f":"SUM($AN$97:AN224,$AQ$97:AQ224)","v":29440},{"$f":"(AS224/(AVERAGE($AR$97:AR224))/AI224*12)","v":7.6702718294834382E-2},{"$f":"(AT224/(AVERAGE($AR$97:AR224))/AI224*12)","v":1.633136094674556E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,436499.43351282139,{"$f":"IF(($AH$70-$AH$71)>=AI225,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI225,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},1673.2478284658152,438172.68134128721,0,{"$f":"$C$13+SUM($AK$97:AK225,$AM$97:AM225)","v":298000},{"$f":"SUM($AN$97:AN225,$AO$97:AO225,$AQ$97:AQ225)","v":140172.68134128727},{"$f":"SUM($AN$97:AN225,$AQ$97:AQ225)","v":29670},{"$f":"(AS225/(AVERAGE($AR$97:AR225))/AI225*12)","v":7.6701877614931468E-2},{"$f":"(AT225/(AVERAGE($AR$97:AR225))/AI225*12)","v":1.623529411764706E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,{"$f":"AP225+AK226+AM226+AN226","v":440402.68134128721},1000,0,1000,230,{"$f":"AJ226*$AF$51/12","v":1688.2102784749343},442090.89161976217,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK226,$AM$97:AM226)","v":300000},{"$f":"SUM($AN$97:AN226,$AO$97:AO226,$AQ$97:AQ226)","v":142090.8916197622},{"$f":"SUM($AN$97:AN226,$AQ$97:AQ226)","v":29900},{"$f":"(AS226/(AVERAGE($AR$97:AR226))/AI226*12)","v":7.6702235692179321E-2},{"$f":"(AT226/(AVERAGE($AR$97:AR226))/AI226*12)","v":1.6140350877192983E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,444320.89161976217,1000,0,1000,230,1703.2300845424215,446024.12170430459,0,{"$f":"$C$13+SUM($AK$97:AK227,$AM$97:AM227)","v":302000},{"$f":"SUM($AN$97:AN227,$AO$97:AO227,$AQ$97:AQ227)","v":144024.12170430459},{"$f":"SUM($AN$97:AN227,$AQ$97:AQ227)","v":30130},{"$f":"(AS227/(AVERAGE($AR$97:AR227))/AI227*12)","v":7.670377509549331E-2},{"$f":"(AT227/(AVERAGE($AR$97:AR227))/AI227*12)","v":1.6046511627906976E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,448254.12170430459,1000,0,1000,230,1718.3074665331676,449972.42917083774,0,{"$f":"$C$13+SUM($AK$97:AK228,$AM$97:AM228)","v":304000},{"$f":"SUM($AN$97:AN228,$AO$97:AO228,$AQ$97:AQ228)","v":145972.42917083777},{"$f":"SUM($AN$97:AN228,$AQ$97:AQ228)","v":30360},{"$f":"(AS228/(AVERAGE($AR$97:AR228))/AI228*12)","v":7.6706478807586839E-2},{"$f":"(AT228/(AVERAGE($AR$97:AR228))/AI228*12)","v":1.5953757225433525E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,452202.42917083774,1000,0,1000,230,1733.4426451548779,{"$f":"AJ229+AO229","v":453935.87181599264},0,{"$f":"$C$13+SUM($AK$97:AK229,$AM$97:AM229)","v":306000},{"$f":"SUM($AN$97:AN229,$AO$97:AO229,$AQ$97:AQ229)","v":147935.87181599266},{"$f":"SUM($AN$97:AN229,$AQ$97:AQ229)","v":30590},{"$f":"(AS229/(AVERAGE($AR$97:AR229))/AI229*12)","v":7.6710330213115199E-2},{"$f":"(AT229/(AVERAGE($AR$97:AR229))/AI229*12)","v":1.5862068965517243E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,456165.87181599264,1000,0,1000,230,1748.635841961305,457914.50765795395,0,{"$f":"$C$13+SUM($AK$97:AK230,$AM$97:AM230)","v":308000},{"$f":"SUM($AN$97:AN230,$AO$97:AO230,$AQ$97:AQ230)","v":149914.50765795397},{"$f":"SUM($AN$97:AN230,$AQ$97:AQ230)","v":30820},{"$f":"(AS230/(AVERAGE($AR$97:AR230))/AI230*12)","v":7.6715313087225914E-2},{"$f":"(AT230/(AVERAGE($AR$97:AR230))/AI230*12)","v":1.5771428571428575E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,460144.50765795395,1000,0,1000,230,1763.8872793554901,461908.39493730944,0,{"$f":"$C$13+SUM($AK$97:AK231,$AM$97:AM231)","v":310000},{"$f":"SUM($AN$97:AN231,$AO$97:AO231,$AQ$97:AQ231)","v":151908.39493730947},{"$f":"SUM($AN$97:AN231,$AQ$97:AQ231)","v":31050},{"$f":"(AS231/(AVERAGE($AR$97:AR231))/AI231*12)","v":7.672141158449973E-2},{"$f":"(AT231/(AVERAGE($AR$97:AR231))/AI231*12)","v":1.5681818181818182E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,464138.39493730944,1000,0,1000,230,1779.1971805930195,465917.59211790247,0,{"$f":"$C$13+SUM($AK$97:AK232,$AM$97:AM232)","v":312000},{"$f":"SUM($AN$97:AN232,$AO$97:AO232,$AQ$97:AQ232)","v":153917.59211790247},{"$f":"SUM($AN$97:AN232,$AQ$97:AQ232)","v":31280},{"$f":"(AS232/(AVERAGE($AR$97:AR232))/AI232*12)","v":7.6728610228266436E-2},{"$f":"(AT232/(AVERAGE($AR$97:AR232))/AI232*12)","v":1.5593220338983051E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,468147.59211790247,1000,0,1000,230,1794.5657697852928,469942.15788768779,0,{"$f":"$C$13+SUM($AK$97:AK233,$AM$97:AM233)","v":314000},{"$f":"SUM($AN$97:AN233,$AO$97:AO233,$AQ$97:AQ233)","v":155942.15788768776},{"$f":"SUM($AN$97:AN233,$AQ$97:AQ233)","v":31510},{"$f":"(AS233/(AVERAGE($AR$97:AR233))/AI233*12)","v":7.6736893900281031E-2},{"$f":"(AT233/(AVERAGE($AR$97:AR233))/AI233*12)","v":1.5505617977528089E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,472172.15788768779,1000,0,1000,230,1809.9932719028031,473982.15115959058,0,{"$f":"$C$13+SUM($AK$97:AK234,$AM$97:AM234)","v":316000},{"$f":"SUM($AN$97:AN234,$AO$97:AO234,$AQ$97:AQ234)","v":157982.15115959058},{"$f":"SUM($AN$97:AN234,$AQ$97:AQ234)","v":31740},{"$f":"(AS234/(AVERAGE($AR$97:AR234))/AI234*12)","v":7.6746247830745962E-2},{"$f":"(AT234/(AVERAGE($AR$97:AR234))/AI234*12)","v":1.541899441340782E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,476212.15115959058,1000,0,1000,230,1825.4799127784306,478037.631072369,0,{"$f":"$C$13+SUM($AK$97:AK235,$AM$97:AM235)","v":318000},{"$f":"SUM($AN$97:AN235,$AO$97:AO235,$AQ$97:AQ235)","v":160037.631072369},{"$f":"SUM($AN$97:AN235,$AQ$97:AQ235)","v":31970},{"$f":"(AS235/(AVERAGE($AR$97:AR235))/AI235*12)","v":7.6756657588666177E-2},{"$f":"(AT235/(AVERAGE($AR$97:AR235))/AI235*12)","v":1.5333333333333334E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,480267.631072369,1000,0,1000,230,1841.0259191107477,482108.65699147974,0,{"$f":"$C$13+SUM($AK$97:AK236,$AM$97:AM236)","v":320000},{"$f":"SUM($AN$97:AN236,$AO$97:AO236,$AQ$97:AQ236)","v":162108.65699147974},{"$f":"SUM($AN$97:AN236,$AQ$97:AQ236)","v":32200},{"$f":"(AS236/(AVERAGE($AR$97:AR236))/AI236*12)","v":7.6768109072523946E-2},{"$f":"(AT236/(AVERAGE($AR$97:AR236))/AI236*12)","v":1.5248618784530389E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,484338.65699147974,1000,0,1000,230,1856.6315184673388,486195.28850994707,0,{"$f":"$C$13+SUM($AK$97:AK237,$AM$97:AM237)","v":322000},{"$f":"SUM($AN$97:AN237,$AO$97:AO237,$AQ$97:AQ237)","v":164195.28850994707},{"$f":"SUM($AN$97:AN237,$AQ$97:AQ237)","v":32430},{"$f":"(AS237/(AVERAGE($AR$97:AR237))/AI237*12)","v":7.6780588501261196E-2},{"$f":"(AT237/(AVERAGE($AR$97:AR237))/AI237*12)","v":1.5164835164835164E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,488425.28850994707,1000,0,1000,230,1872.2969392881305,490297.58544923522,0,{"$f":"$C$13+SUM($AK$97:AK238,$AM$97:AM238)","v":324000},{"$f":"SUM($AN$97:AN238,$AO$97:AO238,$AQ$97:AQ238)","v":166297.58544923519},{"$f":"SUM($AN$97:AN238,$AQ$97:AQ238)","v":32660},{"$f":"(AS238/(AVERAGE($AR$97:AR238))/AI238*12)","v":7.6794082405557684E-2},{"$f":"(AT238/(AVERAGE($AR$97:AR238))/AI238*12)","v":1.5081967213114753E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,492527.58544923522,1000,0,1000,230,1888.0224108887351,494415.60786012397,0,{"$f":"$C$13+SUM($AK$97:AK239,$AM$97:AM239)","v":326000},{"$f":"SUM($AN$97:AN239,$AO$97:AO239,$AQ$97:AQ239)","v":168415.60786012394},{"$f":"SUM($AN$97:AN239,$AQ$97:AQ239)","v":32890},{"$f":"(AS239/(AVERAGE($AR$97:AR239))/AI239*12)","v":7.6808577619393706E-2},{"$f":"(AT239/(AVERAGE($AR$97:AR239))/AI239*12)","v":1.4999999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,496645.60786012397,1000,0,1000,230,1903.8081634638086,498549.41602358781,0,{"$f":"$C$13+SUM($AK$97:AK240,$AM$97:AM240)","v":328000},{"$f":"SUM($AN$97:AN240,$AO$97:AO240,$AQ$97:AQ240)","v":170549.41602358775},{"$f":"SUM($AN$97:AN240,$AQ$97:AQ240)","v":33120},{"$f":"(AS240/(AVERAGE($AR$97:AR240))/AI240*12)","v":7.6824061271886374E-2},{"$f":"(AT240/(AVERAGE($AR$97:AR240))/AI240*12)","v":1.491891891891892E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,500779.41602358781,1000,0,1000,230,1919.65442809042,502699.07045167824,0,{"$f":"$C$13+SUM($AK$97:AK241,$AM$97:AM241)","v":330000},{"$f":"SUM($AN$97:AN241,$AO$97:AO241,$AQ$97:AQ241)","v":172699.07045167818},{"$f":"SUM($AN$97:AN241,$AQ$97:AQ241)","v":33350},{"$f":"(AS241/(AVERAGE($AR$97:AR241))/AI241*12)","v":7.6840520779389632E-2},{"$f":"(AT241/(AVERAGE($AR$97:AR241))/AI241*12)","v":1.4838709677419354E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,504929.07045167824,1000,0,1000,230,1935.5614367314331,506864.63188840967,0,{"$f":"$C$13+SUM($AK$97:AK242,$AM$97:AM242)","v":332000},{"$f":"SUM($AN$97:AN242,$AO$97:AO242,$AQ$97:AQ242)","v":174864.63188840961},{"$f":"SUM($AN$97:AN242,$AQ$97:AQ242)","v":33580},{"$f":"(AS242/(AVERAGE($AR$97:AR242))/AI242*12)","v":7.6857943837847609E-2},{"$f":"(AT242/(AVERAGE($AR$97:AR242))/AI242*12)","v":1.4759358288770053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,509094.63188840967,1000,0,1000,230,1951.5294222389036,511046.16131064855,0,{"$f":"$C$13+SUM($AK$97:AK243,$AM$97:AM243)","v":334000},{"$f":"SUM($AN$97:AN243,$AO$97:AO243,$AQ$97:AQ243)","v":177046.16131064852},{"$f":"SUM($AN$97:AN243,$AQ$97:AQ243)","v":33810},{"$f":"(AS243/(AVERAGE($AR$97:AR243))/AI243*12)","v":7.6876318415392331E-2},{"$f":"(AT243/(AVERAGE($AR$97:AR243))/AI243*12)","v":1.4680851063829789E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,513276.16131064855,1000,0,1000,230,1967.558618357486,515243.71992900601,0,{"$f":"$C$13+SUM($AK$97:AK244,$AM$97:AM244)","v":336000},{"$f":"SUM($AN$97:AN244,$AO$97:AO244,$AQ$97:AQ244)","v":179243.71992900601},{"$f":"SUM($AN$97:AN244,$AQ$97:AQ244)","v":34040},{"$f":"(AS244/(AVERAGE($AR$97:AR244))/AI244*12)","v":7.6895632745176315E-2},{"$f":"(AT244/(AVERAGE($AR$97:AR244))/AI244*12)","v":1.4603174603174604E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,517473.71992900601,1000,0,1000,230,1983.6492597278564,519457.36918873386,0,{"$f":"$C$13+SUM($AK$97:AK245,$AM$97:AM245)","v":338000},{"$f":"SUM($AN$97:AN245,$AO$97:AO245,$AQ$97:AQ245)","v":181457.36918873386},{"$f":"SUM($AN$97:AN245,$AQ$97:AQ245)","v":34270},{"$f":"(AS245/(AVERAGE($AR$97:AR245))/AI245*12)","v":7.6915875318431873E-2},{"$f":"(AT245/(AVERAGE($AR$97:AR245))/AI245*12)","v":1.4526315789473682E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,521687.36918873386,1000,0,1000,230,1999.8015818901465,523687.17077062401,0,{"$f":"$C$13+SUM($AK$97:AK246,$AM$97:AM246)","v":340000},{"$f":"SUM($AN$97:AN246,$AO$97:AO246,$AQ$97:AQ246)","v":183687.17077062401},{"$f":"SUM($AN$97:AN246,$AQ$97:AQ246)","v":34500},{"$f":"(AS246/(AVERAGE($AR$97:AR246))/AI246*12)","v":7.6937034877748278E-2},{"$f":"(AT246/(AVERAGE($AR$97:AR246))/AI246*12)","v":1.4450261780104712E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,525917.17077062395,1000,0,1000,230,2016.0158212873919,527933.18659191136,0,{"$f":"$C$13+SUM($AK$97:AK247,$AM$97:AM247)","v":342000},{"$f":"SUM($AN$97:AN247,$AO$97:AO247,$AQ$97:AQ247)","v":185933.18659191139},{"$f":"SUM($AN$97:AN247,$AQ$97:AQ247)","v":34730},{"$f":"(AS247/(AVERAGE($AR$97:AR247))/AI247*12)","v":7.6959100410559353E-2},{"$f":"(AT247/(AVERAGE($AR$97:AR247))/AI247*12)","v":1.4374999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,530163.18659191136,1000,0,1000,230,2032.2922152689935,532195.47880718031,0,{"$f":"$C$13+SUM($AK$97:AK248,$AM$97:AM248)","v":344000},{"$f":"SUM($AN$97:AN248,$AO$97:AO248,$AQ$97:AQ248)","v":188195.47880718039},{"$f":"SUM($AN$97:AN248,$AQ$97:AQ248)","v":34960},{"$f":"(AS248/(AVERAGE($AR$97:AR248))/AI248*12)","v":7.6982061142833541E-2},{"$f":"(AT248/(AVERAGE($AR$97:AR248))/AI248*12)","v":1.4300518134715026E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,534425.47880718031,1000,0,1000,230,2048.631002094191,536474.10980927455,0,{"$f":"$C$13+SUM($AK$97:AK249,$AM$97:AM249)","v":346000},{"$f":"SUM($AN$97:AN249,$AO$97:AO249,$AQ$97:AQ249)","v":190474.10980927458},{"$f":"SUM($AN$97:AN249,$AQ$97:AQ249)","v":35190},{"$f":"(AS249/(AVERAGE($AR$97:AR249))/AI249*12)","v":7.7005906532959204E-2},{"$f":"(AT249/(AVERAGE($AR$97:AR249))/AI249*12)","v":1.4226804123711341E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,538704.10980927455,1000,0,1000,230,2065.0324209355526,540769.14223021013,0,{"$f":"$C$13+SUM($AK$97:AK250,$AM$97:AM250)","v":348000},{"$f":"SUM($AN$97:AN250,$AO$97:AO250,$AQ$97:AQ250)","v":192769.14223021013},{"$f":"SUM($AN$97:AN250,$AQ$97:AQ250)","v":35420},{"$f":"(AS250/(AVERAGE($AR$97:AR250))/AI250*12)","v":7.7030626265818219E-2},{"$f":"(AT250/(AVERAGE($AR$97:AR250))/AI250*12)","v":1.4153846153846152E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,542999.14223021013,1000,0,1000,230,2081.496711882472,545080.63894209266,0,{"$f":"$C$13+SUM($AK$97:AK251,$AM$97:AM251)","v":350000},{"$f":"SUM($AN$97:AN251,$AO$97:AO251,$AQ$97:AQ251)","v":195080.6389420926},{"$f":"SUM($AN$97:AN251,$AQ$97:AQ251)","v":35650},{"$f":"(AS251/(AVERAGE($AR$97:AR251))/AI251*12)","v":7.7056210247041179E-2},{"$f":"(AT251/(AVERAGE($AR$97:AR251))/AI251*12)","v":1.4081632653061223E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,547310.63894209266,1000,0,1000,230,2098.0241159446882,549408.66305803729,0,{"$f":"$C$13+SUM($AK$97:AK252,$AM$97:AM252)","v":352000},{"$f":"SUM($AN$97:AN252,$AO$97:AO252,$AQ$97:AQ252)","v":197408.66305803729},{"$f":"SUM($AN$97:AN252,$AQ$97:AQ252)","v":35880},{"$f":"(AS252/(AVERAGE($AR$97:AR252))/AI252*12)","v":7.7082648597437436E-2},{"$f":"(AT252/(AVERAGE($AR$97:AR252))/AI252*12)","v":1.4010152284263958E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,551638.66305803729,1000,0,1000,230,2114.6148750558095,553753.27793309314,0,{"$f":"$C$13+SUM($AK$97:AK253,$AM$97:AM253)","v":354000},{"$f":"SUM($AN$97:AN253,$AO$97:AO253,$AQ$97:AQ253)","v":199753.27793309311},{"$f":"SUM($AN$97:AN253,$AQ$97:AQ253)","v":36110},{"$f":"(AS253/(AVERAGE($AR$97:AR253))/AI253*12)","v":7.7109931647594318E-2},{"$f":"(AT253/(AVERAGE($AR$97:AR253))/AI253*12)","v":1.3939393939393941E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,555983.27793309314,1000,0,1000,230,2131.269232076857,558114.54716516996,0,{"$f":"$C$13+SUM($AK$97:AK254,$AM$97:AM254)","v":356000},{"$f":"SUM($AN$97:AN254,$AO$97:AO254,$AQ$97:AQ254)","v":202114.54716516996},{"$f":"SUM($AN$97:AN254,$AQ$97:AQ254)","v":36340},{"$f":"(AS254/(AVERAGE($AR$97:AR254))/AI254*12)","v":7.7138049932639133E-2},{"$f":"(AT254/(AVERAGE($AR$97:AR254))/AI254*12)","v":1.3869346733668341E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,560344.54716516996,1000,0,1000,230,2147.9874307998184,562492.53459596983,0,{"$f":"$C$13+SUM($AK$97:AK255,$AM$97:AM255)","v":358000},{"$f":"SUM($AN$97:AN255,$AO$97:AO255,$AQ$97:AQ255)","v":204492.53459596977},{"$f":"SUM($AN$97:AN255,$AQ$97:AQ255)","v":36570},{"$f":"(AS255/(AVERAGE($AR$97:AR255))/AI255*12)","v":7.7166994187158403E-2},{"$f":"(AT255/(AVERAGE($AR$97:AR255))/AI255*12)","v":1.38E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,564722.53459596983,1000,0,1000,230,2164.7697159512177,566887.30431192101,0,{"$f":"$C$13+SUM($AK$97:AK256,$AM$97:AM256)","v":360000},{"$f":"SUM($AN$97:AN256,$AO$97:AO256,$AQ$97:AQ256)","v":206887.30431192101},{"$f":"SUM($AN$97:AN256,$AQ$97:AQ256)","v":36800},{"$f":"(AS256/(AVERAGE($AR$97:AR256))/AI256*12)","v":7.7196755340269041E-2},{"$f":"(AT256/(AVERAGE($AR$97:AR256))/AI256*12)","v":1.373134328358209E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,569117.30431192101,1000,0,1000,230,2181.6163331956973,571298.92064511671,0,{"$f":"$C$13+SUM($AK$97:AK257,$AM$97:AM257)","v":362000},{"$f":"SUM($AN$97:AN257,$AO$97:AO257,$AQ$97:AQ257)","v":209298.92064511671},{"$f":"SUM($AN$97:AN257,$AQ$97:AQ257)","v":37030},{"$f":"(AS257/(AVERAGE($AR$97:AR257))/AI257*12)","v":7.7227324510835763E-2},{"$f":"(AT257/(AVERAGE($AR$97:AR257))/AI257*12)","v":1.3663366336633662E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,573528.92064511671,1000,0,1000,230,2198.5275291396142,575727.44817425637,0,{"$f":"$C$13+SUM($AK$97:AK258,$AM$97:AM258)","v":364000},{"$f":"SUM($AN$97:AN258,$AO$97:AO258,$AQ$97:AQ258)","v":211727.44817425634},{"$f":"SUM($AN$97:AN258,$AQ$97:AQ258)","v":37260},{"$f":"(AS258/(AVERAGE($AR$97:AR258))/AI258*12)","v":7.7258693002830267E-2},{"$f":"(AT258/(AVERAGE($AR$97:AR258))/AI258*12)","v":1.3596059113300493E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,577957.44817425637,1000,0,1000,230,2215.5035513346493,580172.95172559097,0,{"$f":"$C$13+SUM($AK$97:AK259,$AM$97:AM259)","v":366000},{"$f":"SUM($AN$97:AN259,$AO$97:AO259,$AQ$97:AQ259)","v":214172.95172559097},{"$f":"SUM($AN$97:AN259,$AQ$97:AQ259)","v":37490},{"$f":"(AS259/(AVERAGE($AR$97:AR259))/AI259*12)","v":7.7290852300826773E-2},{"$f":"(AT259/(AVERAGE($AR$97:AR259))/AI259*12)","v":1.3529411764705884E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,582402.95172559097,1000,0,1000,230,2232.5446482814318,584635.49637387239,0,{"$f":"$C$13+SUM($AK$97:AK260,$AM$97:AM260)","v":368000},{"$f":"SUM($AN$97:AN260,$AO$97:AO260,$AQ$97:AQ260)","v":216635.49637387242},{"$f":"SUM($AN$97:AN260,$AQ$97:AQ260)","v":37720},{"$f":"(AS260/(AVERAGE($AR$97:AR260))/AI260*12)","v":7.7323794065629656E-2},{"$f":"(AT260/(AVERAGE($AR$97:AR260))/AI260*12)","v":1.346341463414634E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,586865.49637387239,1000,0,1000,230,2249.6510694331773,589115.14744330558,0,{"$f":"$C$13+SUM($AK$97:AK261,$AM$97:AM261)","v":370000},{"$f":"SUM($AN$97:AN261,$AO$97:AO261,$AQ$97:AQ261)","v":219115.14744330558},{"$f":"SUM($AN$97:AN261,$AQ$97:AQ261)","v":37950},{"$f":"(AS261/(AVERAGE($AR$97:AR261))/AI261*12)","v":7.7357510130028451E-2},{"$f":"(AT261/(AVERAGE($AR$97:AR261))/AI261*12)","v":1.3398058252427182E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,591345.14744330558,1000,0,1000,230,2266.8230651993381,593611.97050850489,0,{"$f":"$C$13+SUM($AK$97:AK262,$AM$97:AM262)","v":372000},{"$f":"SUM($AN$97:AN262,$AO$97:AO262,$AQ$97:AQ262)","v":221611.97050850492},{"$f":"SUM($AN$97:AN262,$AQ$97:AQ262)","v":38180},{"$f":"(AS262/(AVERAGE($AR$97:AR262))/AI262*12)","v":7.7391992494676071E-2},{"$f":"(AT262/(AVERAGE($AR$97:AR262))/AI262*12)","v":1.3333333333333332E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,595841.97050850489,1000,0,1000,230,2284.0608869492685,598126.03139545419,0,{"$f":"$C$13+SUM($AK$97:AK263,$AM$97:AM263)","v":374000},{"$f":"SUM($AN$97:AN263,$AO$97:AO263,$AQ$97:AQ263)","v":224126.03139545419},{"$f":"SUM($AN$97:AN263,$AQ$97:AQ263)","v":38410},{"$f":"(AS263/(AVERAGE($AR$97:AR263))/AI263*12)","v":7.7427233324085978E-2},{"$f":"(AT263/(AVERAGE($AR$97:AR263))/AI263*12)","v":1.3269230769230769E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,600356.03139545419,1000,0,1000,230,2301.364787015908,602657.39618247014,0,{"$f":"$C$13+SUM($AK$97:AK264,$AM$97:AM264)","v":376000},{"$f":"SUM($AN$97:AN264,$AO$97:AO264,$AQ$97:AQ264)","v":226657.39618247011},{"$f":"SUM($AN$97:AN264,$AQ$97:AQ264)","v":38640},{"$f":"(AS264/(AVERAGE($AR$97:AR264))/AI264*12)","v":7.7463224942744408E-2},{"$f":"(AT264/(AVERAGE($AR$97:AR264))/AI264*12)","v":1.3205741626794257E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,604887.39618247014,1000,0,1000,230,2318.7350186994686,607206.13120116957,0,{"$f":"$C$13+SUM($AK$97:AK265,$AM$97:AM265)","v":378000},{"$f":"SUM($AN$97:AN265,$AO$97:AO265,$AQ$97:AQ265)","v":229206.13120116957},{"$f":"SUM($AN$97:AN265,$AQ$97:AQ265)","v":38870},{"$f":"(AS265/(AVERAGE($AR$97:AR265))/AI265*12)","v":7.7499959831333759E-2},{"$f":"(AT265/(AVERAGE($AR$97:AR265))/AI265*12)","v":1.3142857142857144E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,609436.13120116957,1000,0,1000,230,2336.1718362711499,611772.30303744075,0,{"$f":"$C$13+SUM($AK$97:AK266,$AM$97:AM266)","v":380000},{"$f":"SUM($AN$97:AN266,$AO$97:AO266,$AQ$97:AQ266)","v":231772.30303744072},{"$f":"SUM($AN$97:AN266,$AQ$97:AQ266)","v":39100},{"$f":"(AS266/(AVERAGE($AR$97:AR266))/AI266*12)","v":7.7537430623063536E-2},{"$f":"(AT266/(AVERAGE($AR$97:AR266))/AI266*12)","v":1.3080568720379148E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,614002.30303744075,1000,0,1000,230,2353.675494976856,616355.97853241756,0,{"$f":"$C$13+SUM($AK$97:AK267,$AM$97:AM267)","v":382000},{"$f":"SUM($AN$97:AN267,$AO$97:AO267,$AQ$97:AQ267)","v":234355.97853241759},{"$f":"SUM($AN$97:AN267,$AQ$97:AQ267)","v":39330},{"$f":"(AS267/(AVERAGE($AR$97:AR267))/AI267*12)","v":7.7575630100105139E-2},{"$f":"(AT267/(AVERAGE($AR$97:AR267))/AI267*12)","v":1.3018867924528301E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,618585.97853241756,1000,0,1000,230,2371.2462510409337,620957.22478345851,0,{"$f":"$C$13+SUM($AK$97:AK268,$AM$97:AM268)","v":384000},{"$f":"SUM($AN$97:AN268,$AO$97:AO268,$AQ$97:AQ268)","v":236957.22478345851},{"$f":"SUM($AN$97:AN268,$AQ$97:AQ268)","v":39560},{"$f":"(AS268/(AVERAGE($AR$97:AR268))/AI268*12)","v":7.7614551190127251E-2},{"$f":"(AT268/(AVERAGE($AR$97:AR268))/AI268*12)","v":1.2957746478873241E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,623187.22478345851,1000,0,1000,230,2388.8843616699241,625576.1091451284,0,{"$f":"$C$13+SUM($AK$97:AK269,$AM$97:AM269)","v":386000},{"$f":"SUM($AN$97:AN269,$AO$97:AO269,$AQ$97:AQ269)","v":239576.10914512843},{"$f":"SUM($AN$97:AN269,$AQ$97:AQ269)","v":39790},{"$f":"(AS269/(AVERAGE($AR$97:AR269))/AI269*12)","v":7.765418696292857E-2},{"$f":"(AT269/(AVERAGE($AR$97:AR269))/AI269*12)","v":1.2897196261682245E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,627806.1091451284,1000,0,1000,230,2406.5900850563253,630212.69923018478,0,{"$f":"$C$13+SUM($AK$97:AK270,$AM$97:AM270)","v":388000},{"$f":"SUM($AN$97:AN270,$AO$97:AO270,$AQ$97:AQ270)","v":242212.69923018475},{"$f":"SUM($AN$97:AN270,$AQ$97:AQ270)","v":40020},{"$f":"(AS270/(AVERAGE($AR$97:AR270))/AI270*12)","v":7.7694530627164332E-2},{"$f":"(AT270/(AVERAGE($AR$97:AR270))/AI270*12)","v":1.283720930232558E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,632442.69923018478,1000,0,1000,230,2424.3636803823752,634867.06291056715,0,{"$f":"$C$13+SUM($AK$97:AK271,$AM$97:AM271)","v":390000},{"$f":"SUM($AN$97:AN271,$AO$97:AO271,$AQ$97:AQ271)","v":244867.06291056713},{"$f":"SUM($AN$97:AN271,$AQ$97:AQ271)","v":40250},{"$f":"(AS271/(AVERAGE($AR$97:AR271))/AI271*12)","v":7.7735575527164161E-2},{"$f":"(AT271/(AVERAGE($AR$97:AR271))/AI271*12)","v":1.2777777777777779E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,637097.06291056715,1000,0,1000,230,2442.2054078238407,639539.26831839094,0,{"$f":"$C$13+SUM($AK$97:AK272,$AM$97:AM272)","v":392000},{"$f":"SUM($AN$97:AN272,$AO$97:AO272,$AQ$97:AQ272)","v":247539.26831839097},{"$f":"SUM($AN$97:AN272,$AQ$97:AQ272)","v":40480},{"$f":"(AS272/(AVERAGE($AR$97:AR272))/AI272*12)","v":7.777731513983796E-2},{"$f":"(AT272/(AVERAGE($AR$97:AR272))/AI272*12)","v":1.2718894009216591E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,641769.26831839094,1000,0,1000,230,2460.1155285538321,644229.38384694478,0,{"$f":"$C$13+SUM($AK$97:AK273,$AM$97:AM273)","v":394000},{"$f":"SUM($AN$97:AN273,$AO$97:AO273,$AQ$97:AQ273)","v":250229.38384694481},{"$f":"SUM($AN$97:AN273,$AQ$97:AQ273)","v":40710},{"$f":"(AS273/(AVERAGE($AR$97:AR273))/AI273*12)","v":7.7819743071666864E-2},{"$f":"(AT273/(AVERAGE($AR$97:AR273))/AI273*12)","v":1.2660550458715596E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,646459.38384694478,1000,0,1000,230,2478.0943047466217,648937.47815169138,0,{"$f":"$C$13+SUM($AK$97:AK274,$AM$97:AM274)","v":396000},{"$f":"SUM($AN$97:AN274,$AO$97:AO274,$AQ$97:AQ274)","v":252937.47815169144},{"$f":"SUM($AN$97:AN274,$AQ$97:AQ274)","v":40940},{"$f":"(AS274/(AVERAGE($AR$97:AR274))/AI274*12)","v":7.7862853055776962E-2},{"$f":"(AT274/(AVERAGE($AR$97:AR274))/AI274*12)","v":1.26027397260274E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,651167.47815169138,1000,0,1000,230,2496.1419995814836,653663.62015127286,0,{"$f":"$C$13+SUM($AK$97:AK275,$AM$97:AM275)","v":398000},{"$f":"SUM($AN$97:AN275,$AO$97:AO275,$AQ$97:AQ275)","v":255663.62015127292},{"$f":"SUM($AN$97:AN275,$AQ$97:AQ275)","v":41170},{"$f":"(AS275/(AVERAGE($AR$97:AR275))/AI275*12)","v":7.7906638949092819E-2},{"$f":"(AT275/(AVERAGE($AR$97:AR275))/AI275*12)","v":1.2545454545454544E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,655893.62015127286,1000,0,1000,230,2514.258877246546,658407.87902851938,0,{"$f":"$C$13+SUM($AK$97:AK276,$AM$97:AM276)","v":400000},{"$f":"SUM($AN$97:AN276,$AO$97:AO276,$AQ$97:AQ276)","v":258407.87902851941},{"$f":"SUM($AN$97:AN276,$AQ$97:AQ276)","v":41400},{"$f":"(AS276/(AVERAGE($AR$97:AR276))/AI276*12)","v":7.795109472956846E-2},{"$f":"(AT276/(AVERAGE($AR$97:AR276))/AI276*12)","v":1.248868778280543E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,660637.87902851938,1000,0,1000,230,2532.4452029426575,663170.32423146209,0,{"$f":"$C$13+SUM($AK$97:AK277,$AM$97:AM277)","v":402000},{"$f":"SUM($AN$97:AN277,$AO$97:AO277,$AQ$97:AQ277)","v":261170.32423146206},{"$f":"SUM($AN$97:AN277,$AQ$97:AQ277)","v":41630},{"$f":"(AS277/(AVERAGE($AR$97:AR277))/AI277*12)","v":7.7996214493493213E-2},{"$f":"(AT277/(AVERAGE($AR$97:AR277))/AI277*12)","v":1.2432432432432434E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,665400.32423146209,1000,0,1000,230,2550.7012428872713,667951.02547434939,0,{"$f":"$C$13+SUM($AK$97:AK278,$AM$97:AM278)","v":404000},{"$f":"SUM($AN$97:AN278,$AO$97:AO278,$AQ$97:AQ278)","v":263951.02547434933},{"$f":"SUM($AN$97:AN278,$AQ$97:AQ278)","v":41860},{"$f":"(AS278/(AVERAGE($AR$97:AR278))/AI278*12)","v":7.8041992452870246E-2},{"$f":"(AT278/(AVERAGE($AR$97:AR278))/AI278*12)","v":1.2376681614349776E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,670181.02547434939,1000,0,1000,230,2569.0272643183393,672750.0527386677,0,{"$f":"$C$13+SUM($AK$97:AK279,$AM$97:AM279)","v":406000},{"$f":"SUM($AN$97:AN279,$AO$97:AO279,$AQ$97:AQ279)","v":266750.05273866764},{"$f":"SUM($AN$97:AN279,$AQ$97:AQ279)","v":42090},{"$f":"(AS279/(AVERAGE($AR$97:AR279))/AI279*12)","v":7.8088422932865234E-2},{"$f":"(AT279/(AVERAGE($AR$97:AR279))/AI279*12)","v":1.232142857142857E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,674980.0527386677,1000,0,1000,230,2587.4235354982261,677567.47627416591,0,{"$f":"$C$13+SUM($AK$97:AK280,$AM$97:AM280)","v":408000},{"$f":"SUM($AN$97:AN280,$AO$97:AO280,$AQ$97:AQ280)","v":269567.47627416585},{"$f":"SUM($AN$97:AN280,$AQ$97:AQ280)","v":42320},{"$f":"(AS280/(AVERAGE($AR$97:AR280))/AI280*12)","v":7.8135500369323443E-2},{"$f":"(AT280/(AVERAGE($AR$97:AR280))/AI280*12)","v":1.2266666666666669E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,679797.47627416591,1000,0,1000,230,2605.8903257176357,682403.36659988353,0,{"$f":"$C$13+SUM($AK$97:AK281,$AM$97:AM281)","v":410000},{"$f":"SUM($AN$97:AN281,$AO$97:AO281,$AQ$97:AQ281)","v":272403.36659988348},{"$f":"SUM($AN$97:AN281,$AQ$97:AQ281)","v":42550},{"$f":"(AS281/(AVERAGE($AR$97:AR281))/AI281*12)","v":7.8183219306352594E-2},{"$f":"(AT281/(AVERAGE($AR$97:AR281))/AI281*12)","v":1.2212389380530975E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,684633.36659988353,1000,0,1000,230,2624.4279052995535,687257.79450518312,0,{"$f":"$C$13+SUM($AK$97:AK282,$AM$97:AM282)","v":412000},{"$f":"SUM($AN$97:AN282,$AO$97:AO282,$AQ$97:AQ282)","v":275257.79450518312},{"$f":"SUM($AN$97:AN282,$AQ$97:AQ282)","v":42780},{"$f":"(AS282/(AVERAGE($AR$97:AR282))/AI282*12)","v":7.823157439396991E-2},{"$f":"(AT282/(AVERAGE($AR$97:AR282))/AI282*12)","v":1.2158590308370043E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,689487.79450518312,1000,0,1000,230,2643.0365456032018,692130.83105078631,0,{"$f":"$C$13+SUM($AK$97:AK283,$AM$97:AM283)","v":414000},{"$f":"SUM($AN$97:AN283,$AO$97:AO283,$AQ$97:AQ283)","v":278130.83105078631},{"$f":"SUM($AN$97:AN283,$AQ$97:AQ283)","v":43010},{"$f":"(AS283/(AVERAGE($AR$97:AR283))/AI283*12)","v":7.8280560385810952E-2},{"$f":"(AT283/(AVERAGE($AR$97:AR283))/AI283*12)","v":1.2105263157894737E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,694360.83105078631,1000,0,1000,230,2661.7165190280143,697022.54756981437,0,{"$f":"$C$13+SUM($AK$97:AK284,$AM$97:AM284)","v":416000},{"$f":"SUM($AN$97:AN284,$AO$97:AO284,$AQ$97:AQ284)","v":281022.54756981431},{"$f":"SUM($AN$97:AN284,$AQ$97:AQ284)","v":43240},{"$f":"(AS284/(AVERAGE($AR$97:AR284))/AI284*12)","v":7.8330172136898912E-2},{"$f":"(AT284/(AVERAGE($AR$97:AR284))/AI284*12)","v":1.2052401746724891E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,699252.54756981437,1000,0,1000,230,2680.4680990176216,701933.015668832,0,{"$f":"$C$13+SUM($AK$97:AK285,$AM$97:AM285)","v":418000},{"$f":"SUM($AN$97:AN285,$AO$97:AO285,$AQ$97:AQ285)","v":283933.01566883194},{"$f":"SUM($AN$97:AN285,$AQ$97:AQ285)","v":43470},{"$f":"(AS285/(AVERAGE($AR$97:AR285))/AI285*12)","v":7.8380404601471901E-2},{"$f":"(AT285/(AVERAGE($AR$97:AR285))/AI285*12)","v":1.2E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,704163.015668832,1000,0,1000,230,2699.2915600638557,706862.30722889584,0,{"$f":"$C$13+SUM($AK$97:AK286,$AM$97:AM286)","v":420000},{"$f":"SUM($AN$97:AN286,$AO$97:AO286,$AQ$97:AQ286)","v":286862.30722889578},{"$f":"SUM($AN$97:AN286,$AQ$97:AQ286)","v":43700},{"$f":"(AS286/(AVERAGE($AR$97:AR286))/AI286*12)","v":7.8431252830866924E-2},{"$f":"(AT286/(AVERAGE($AR$97:AR286))/AI286*12)","v":1.1948051948051947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,709092.30722889584,1000,0,1000,230,2718.1871777107672,711810.49440660665,0,{"$f":"$C$13+SUM($AK$97:AK287,$AM$97:AM287)","v":422000},{"$f":"SUM($AN$97:AN287,$AO$97:AO287,$AQ$97:AQ287)","v":289810.49440660654},{"$f":"SUM($AN$97:AN287,$AQ$97:AQ287)","v":43930},{"$f":"(AS287/(AVERAGE($AR$97:AR287))/AI287*12)","v":7.8482711971458702E-2},{"$f":"(AT287/(AVERAGE($AR$97:AR287))/AI287*12)","v":1.1896551724137932E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,714040.49440660665,1000,0,1000,230,2737.1552285586586,716777.64963516535,0,{"$f":"$C$13+SUM($AK$97:AK288,$AM$97:AM288)","v":424000},{"$f":"SUM($AN$97:AN288,$AO$97:AO288,$AQ$97:AQ288)","v":292777.64963516517},{"$f":"SUM($AN$97:AN288,$AQ$97:AQ288)","v":44160},{"$f":"(AS288/(AVERAGE($AR$97:AR288))/AI288*12)","v":7.8534777262651609E-2},{"$f":"(AT288/(AVERAGE($AR$97:AR288))/AI288*12)","v":1.184549356223176E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,719007.64963516535,{"$f":"IF(($AH$70-$AH$71)>=AI289,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI289,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},2756.1959902681338,721763.84562543349,0,{"$f":"$C$13+SUM($AK$97:AK289,$AM$97:AM289)","v":426000},{"$f":"SUM($AN$97:AN289,$AO$97:AO289,$AQ$97:AQ289)","v":295763.84562543331},{"$f":"SUM($AN$97:AN289,$AQ$97:AQ289)","v":44390},{"$f":"(AS289/(AVERAGE($AR$97:AR289))/AI289*12)","v":7.8587444034923154E-2},{"$f":"(AT289/(AVERAGE($AR$97:AR289))/AI289*12)","v":1.1794871794871795E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,{"$f":"AP289+AK290+AM290+AN290","v":723993.84562543349},1000,0,1000,230,{"$f":"AJ290*$AF$51/12","v":2775.3097415641619},726769.1553669977,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK290,$AM$97:AM290)","v":428000},{"$f":"SUM($AN$97:AN290,$AO$97:AO290,$AQ$97:AQ290)","v":298769.15536699747},{"$f":"SUM($AN$97:AN290,$AQ$97:AQ290)","v":44620},{"$f":"(AS290/(AVERAGE($AR$97:AR290))/AI290*12)","v":7.8640707707917729E-2},{"$f":"(AT290/(AVERAGE($AR$97:AR290))/AI290*12)","v":1.1744680851063831E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,728999.1553669977,1000,0,1000,230,2794.4967622401578,731793.65212923789,0,{"$f":"$C$13+SUM($AK$97:AK291,$AM$97:AM291)","v":430000},{"$f":"SUM($AN$97:AN291,$AO$97:AO291,$AQ$97:AQ291)","v":301793.6521292376},{"$f":"SUM($AN$97:AN291,$AQ$97:AQ291)","v":44850},{"$f":"(AS291/(AVERAGE($AR$97:AR291))/AI291*12)","v":7.8694563788588676E-2},{"$f":"(AT291/(AVERAGE($AR$97:AR291))/AI291*12)","v":1.1694915254237288E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,734023.65212923789,1000,0,1000,230,2813.7573331620788,736837.40946240001,0,{"$f":"$C$13+SUM($AK$97:AK292,$AM$97:AM292)","v":432000},{"$f":"SUM($AN$97:AN292,$AO$97:AO292,$AQ$97:AQ292)","v":304837.40946239966},{"$f":"SUM($AN$97:AN292,$AQ$97:AQ292)","v":45080},{"$f":"(AS292/(AVERAGE($AR$97:AR292))/AI292*12)","v":7.8749007869387669E-2},{"$f":"(AT292/(AVERAGE($AR$97:AR292))/AI292*12)","v":1.1645569620253165E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,739067.40946240001,1000,0,1000,230,2833.0917362725336,{"$f":"AJ293+AO293","v":741900.50119867257},0,{"$f":"$C$13+SUM($AK$97:AK293,$AM$97:AM293)","v":434000},{"$f":"SUM($AN$97:AN293,$AO$97:AO293,$AQ$97:AQ293)","v":307900.50119867217},{"$f":"SUM($AN$97:AN293,$AQ$97:AQ293)","v":45310},{"$f":"(AS293/(AVERAGE($AR$97:AR293))/AI293*12)","v":7.8804035626499722E-2},{"$f":"(AT293/(AVERAGE($AR$97:AR293))/AI293*12)","v":1.1596638655462184E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,744130.50119867257,1000,0,1000,230,2852.5002545949114,746983.00145326753,0,{"$f":"$C$13+SUM($AK$97:AK294,$AM$97:AM294)","v":436000},{"$f":"SUM($AN$97:AN294,$AO$97:AO294,$AQ$97:AQ294)","v":310983.00145326706},{"$f":"SUM($AN$97:AN294,$AQ$97:AQ294)","v":45540},{"$f":"(AS294/(AVERAGE($AR$97:AR294))/AI294*12)","v":7.8859642818122744E-2},{"$f":"(AT294/(AVERAGE($AR$97:AR294))/AI294*12)","v":1.1548117154811714E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,749213.00145326753,1000,0,1000,230,2871.9831722375257,752084.98462550505,0,{"$f":"$C$13+SUM($AK$97:AK295,$AM$97:AM295)","v":438000},{"$f":"SUM($AN$97:AN295,$AO$97:AO295,$AQ$97:AQ295)","v":314084.98462550458},{"$f":"SUM($AN$97:AN295,$AQ$97:AQ295)","v":45770},{"$f":"(AS295/(AVERAGE($AR$97:AR295))/AI295*12)","v":7.8915825282790092E-2},{"$f":"(AT295/(AVERAGE($AR$97:AR295))/AI295*12)","v":1.15E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,754314.98462550505,1000,0,1000,230,2891.5407743977689,757206.52539990284,0,{"$f":"$C$13+SUM($AK$97:AK296,$AM$97:AM296)","v":440000},{"$f":"SUM($AN$97:AN296,$AO$97:AO296,$AQ$97:AQ296)","v":317206.52539990237},{"$f":"SUM($AN$97:AN296,$AQ$97:AQ296)","v":46000},{"$f":"(AS296/(AVERAGE($AR$97:AR296))/AI296*12)","v":7.897257893773503E-2},{"$f":"(AT296/(AVERAGE($AR$97:AR296))/AI296*12)","v":1.1452282157676349E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,759436.52539990284,1000,0,1000,230,2911.1733473662939,762347.69874726911,0,{"$f":"$C$13+SUM($AK$97:AK297,$AM$97:AM297)","v":442000},{"$f":"SUM($AN$97:AN297,$AO$97:AO297,$AQ$97:AQ297)","v":320347.69874726865},{"$f":"SUM($AN$97:AN297,$AQ$97:AQ297)","v":46230},{"$f":"(AS297/(AVERAGE($AR$97:AR297))/AI297*12)","v":7.9029899777295826E-2},{"$f":"(AT297/(AVERAGE($AR$97:AR297))/AI297*12)","v":1.1404958677685951E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,764577.69874726911,1000,0,1000,230,2930.8811785311987,767508.57992580032,0,{"$f":"$C$13+SUM($AK$97:AK298,$AM$97:AM298)","v":444000},{"$f":"SUM($AN$97:AN298,$AO$97:AO298,$AQ$97:AQ298)","v":323508.57992579986},{"$f":"SUM($AN$97:AN298,$AQ$97:AQ298)","v":46460},{"$f":"(AS298/(AVERAGE($AR$97:AR298))/AI298*12)","v":7.9087783871360423E-2},{"$f":"(AT298/(AVERAGE($AR$97:AR298))/AI298*12)","v":1.1358024691358024E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,769738.57992580032,1000,0,1000,230,2950.6645563822344,772689.24448218255,0,{"$f":"$C$13+SUM($AK$97:AK299,$AM$97:AM299)","v":446000},{"$f":"SUM($AN$97:AN299,$AO$97:AO299,$AQ$97:AQ299)","v":326689.24448218208},{"$f":"SUM($AN$97:AN299,$AQ$97:AQ299)","v":46690},{"$f":"(AS299/(AVERAGE($AR$97:AR299))/AI299*12)","v":7.9146227363849325E-2},{"$f":"(AT299/(AVERAGE($AR$97:AR299))/AI299*12)","v":1.1311475409836066E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,774919.24448218255,1000,0,1000,230,2970.5237705150334,777889.76825269754,0,{"$f":"$C$13+SUM($AK$97:AK300,$AM$97:AM300)","v":448000},{"$f":"SUM($AN$97:AN300,$AO$97:AO300,$AQ$97:AQ300)","v":329889.76825269713},{"$f":"SUM($AN$97:AN300,$AQ$97:AQ300)","v":46920},{"$f":"(AS300/(AVERAGE($AR$97:AR300))/AI300*12)","v":7.920522647123579E-2},{"$f":"(AT300/(AVERAGE($AR$97:AR300))/AI300*12)","v":1.1265306122448981E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,780119.76825269754,1000,0,1000,230,2990.4591116353404,783110.22736433288,0,{"$f":"$C$13+SUM($AK$97:AK301,$AM$97:AM301)","v":450000},{"$f":"SUM($AN$97:AN301,$AO$97:AO301,$AQ$97:AQ301)","v":333110.22736433247},{"$f":"SUM($AN$97:AN301,$AQ$97:AQ301)","v":47150},{"$f":"(AS301/(AVERAGE($AR$97:AR301))/AI301*12)","v":7.9264777481102319E-2},{"$f":"(AT301/(AVERAGE($AR$97:AR301))/AI301*12)","v":1.1219512195121953E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,785340.22736433288,1000,0,1000,230,3010.4708715632764,788350.69823589618,0,{"$f":"$C$13+SUM($AK$97:AK302,$AM$97:AM302)","v":452000},{"$f":"SUM($AN$97:AN302,$AO$97:AO302,$AQ$97:AQ302)","v":336350.69823589578},{"$f":"SUM($AN$97:AN302,$AQ$97:AQ302)","v":47380},{"$f":"(AS302/(AVERAGE($AR$97:AR302))/AI302*12)","v":7.9324876750732076E-2},{"$f":"(AT302/(AVERAGE($AR$97:AR302))/AI302*12)","v":1.117408906882591E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,790580.69823589618,1000,0,1000,230,3030.5593432376022,793611.25757913373,0,{"$f":"$C$13+SUM($AK$97:AK303,$AM$97:AM303)","v":454000},{"$f":"SUM($AN$97:AN303,$AO$97:AO303,$AQ$97:AQ303)","v":339611.25757913338},{"$f":"SUM($AN$97:AN303,$AQ$97:AQ303)","v":47610},{"$f":"(AS303/(AVERAGE($AR$97:AR303))/AI303*12)","v":7.9385520705734777E-2},{"$f":"(AT303/(AVERAGE($AR$97:AR303))/AI303*12)","v":1.1129032258064516E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,795841.25757913373,1000,0,1000,230,3050.7248207200123,798891.98239985376,0,{"$f":"$C$13+SUM($AK$97:AK304,$AM$97:AM304)","v":456000},{"$f":"SUM($AN$97:AN304,$AO$97:AO304,$AQ$97:AQ304)","v":342891.98239985341},{"$f":"SUM($AN$97:AN304,$AQ$97:AQ304)","v":47840},{"$f":"(AS304/(AVERAGE($AR$97:AR304))/AI304*12)","v":7.9446705838705611E-2},{"$f":"(AT304/(AVERAGE($AR$97:AR304))/AI304*12)","v":1.1084337349397589E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,801121.98239985376,1000,0,1000,230,3070.9675991994391,804192.94999905315,0,{"$f":"$C$13+SUM($AK$97:AK305,$AM$97:AM305)","v":458000},{"$f":"SUM($AN$97:AN305,$AO$97:AO305,$AQ$97:AQ305)","v":346192.94999905286},{"$f":"SUM($AN$97:AN305,$AQ$97:AQ305)","v":48070},{"$f":"(AS305/(AVERAGE($AR$97:AR305))/AI305*12)","v":7.9508428707916454E-2},{"$f":"(AT305/(AVERAGE($AR$97:AR305))/AI305*12)","v":1.1040000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,806422.94999905315,1000,0,1000,230,3091.2879749963704,809514.23797404952,0,{"$f":"$C$13+SUM($AK$97:AK306,$AM$97:AM306)","v":460000},{"$f":"SUM($AN$97:AN306,$AO$97:AO306,$AQ$97:AQ306)","v":349514.23797404923},{"$f":"SUM($AN$97:AN306,$AQ$97:AQ306)","v":48300},{"$f":"(AS306/(AVERAGE($AR$97:AR306))/AI306*12)","v":7.9570685936038527E-2},{"$f":"(AT306/(AVERAGE($AR$97:AR306))/AI306*12)","v":1.0996015936254979E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,811744.23797404952,1000,0,1000,230,3111.6862455671894,814855.92421961669,0,{"$f":"$C$13+SUM($AK$97:AK307,$AM$97:AM307)","v":462000},{"$f":"SUM($AN$97:AN307,$AO$97:AO307,$AQ$97:AQ307)","v":352855.9242196164},{"$f":"SUM($AN$97:AN307,$AQ$97:AQ307)","v":48530},{"$f":"(AS307/(AVERAGE($AR$97:AR307))/AI307*12)","v":7.9633474208895605E-2},{"$f":"(AT307/(AVERAGE($AR$97:AR307))/AI307*12)","v":1.0952380952380951E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,817085.92421961669,1000,0,1000,230,3132.162709508531,820218.08692912525,0,{"$f":"$C$13+SUM($AK$97:AK308,$AM$97:AM308)","v":464000},{"$f":"SUM($AN$97:AN308,$AO$97:AO308,$AQ$97:AQ308)","v":356218.08692912495},{"$f":"SUM($AN$97:AN308,$AQ$97:AQ308)","v":48760},{"$f":"(AS308/(AVERAGE($AR$97:AR308))/AI308*12)","v":7.9696790274246754E-2},{"$f":"(AT308/(AVERAGE($AR$97:AR308))/AI308*12)","v":1.090909090909091E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,822448.08692912525,1000,0,1000,230,3152.7176665616466,825600.80459568684,0,{"$f":"$C$13+SUM($AK$97:AK309,$AM$97:AM309)","v":466000},{"$f":"SUM($AN$97:AN309,$AO$97:AO309,$AQ$97:AQ309)","v":359600.80459568661},{"$f":"SUM($AN$97:AN309,$AQ$97:AQ309)","v":48990},{"$f":"(AS309/(AVERAGE($AR$97:AR309))/AI309*12)","v":7.9760630940598126E-2},{"$f":"(AT309/(AVERAGE($AR$97:AR309))/AI309*12)","v":1.0866141732283466E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,827830.80459568684,1000,0,1000,230,3173.3514176167996,831004.15601330367,0,{"$f":"$C$13+SUM($AK$97:AK310,$AM$97:AM310)","v":468000},{"$f":"SUM($AN$97:AN310,$AO$97:AO310,$AQ$97:AQ310)","v":363004.15601330344},{"$f":"SUM($AN$97:AN310,$AQ$97:AQ310)","v":49220},{"$f":"(AS310/(AVERAGE($AR$97:AR310))/AI310*12)","v":7.9824993076042544E-2},{"$f":"(AT310/(AVERAGE($AR$97:AR310))/AI310*12)","v":1.0823529411764708E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,833234.15601330367,1000,0,1000,230,3194.0642647176642,836428.2202780213,0,{"$f":"$C$13+SUM($AK$97:AK311,$AM$97:AM311)","v":470000},{"$f":"SUM($AN$97:AN311,$AO$97:AO311,$AQ$97:AQ311)","v":366428.22027802112},{"$f":"SUM($AN$97:AN311,$AQ$97:AQ311)","v":49450},{"$f":"(AS311/(AVERAGE($AR$97:AR311))/AI311*12)","v":7.9889873607126696E-2},{"$f":"(AT311/(AVERAGE($AR$97:AR311))/AI311*12)","v":1.0781250000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,838658.2202780213,1000,0,1000,230,3214.8565110657487,841873.07678908703,0,{"$f":"$C$13+SUM($AK$97:AK312,$AM$97:AM312)","v":472000},{"$f":"SUM($AN$97:AN312,$AO$97:AO312,$AQ$97:AQ312)","v":369873.07678908686},{"$f":"SUM($AN$97:AN312,$AQ$97:AQ312)","v":49680},{"$f":"(AS312/(AVERAGE($AR$97:AR312))/AI312*12)","v":7.9955269517744676E-2},{"$f":"(AT312/(AVERAGE($AR$97:AR312))/AI312*12)","v":1.0739299610894941E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,844103.07678908703,1000,0,1000,230,3235.7284610248335,847338.80525011185,0,{"$f":"$C$13+SUM($AK$97:AK313,$AM$97:AM313)","v":474000},{"$f":"SUM($AN$97:AN313,$AO$97:AO313,$AQ$97:AQ313)","v":373338.80525011168},{"$f":"SUM($AN$97:AN313,$AQ$97:AQ313)","v":49910},{"$f":"(AS313/(AVERAGE($AR$97:AR313))/AI313*12)","v":8.0021177848057373E-2},{"$f":"(AT313/(AVERAGE($AR$97:AR313))/AI313*12)","v":1.0697674418604652E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,849568.80525011185,1000,0,1000,230,3256.680420125429,852825.48567023734,0,{"$f":"$C$13+SUM($AK$97:AK314,$AM$97:AM314)","v":476000},{"$f":"SUM($AN$97:AN314,$AO$97:AO314,$AQ$97:AQ314)","v":376825.4856702371},{"$f":"SUM($AN$97:AN314,$AQ$97:AQ314)","v":50140},{"$f":"(AS314/(AVERAGE($AR$97:AR314))/AI314*12)","v":8.0087595693437097E-2},{"$f":"(AT314/(AVERAGE($AR$97:AR314))/AI314*12)","v":1.0656370656370656E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,855055.48567023734,1000,0,1000,230,3277.7126950692432,858333.1983653066,0,{"$f":"$C$13+SUM($AK$97:AK315,$AM$97:AM315)","v":478000},{"$f":"SUM($AN$97:AN315,$AO$97:AO315,$AQ$97:AQ315)","v":380333.19836530637},{"$f":"SUM($AN$97:AN315,$AQ$97:AQ315)","v":50370},{"$f":"(AS315/(AVERAGE($AR$97:AR315))/AI315*12)","v":8.0154520203436538E-2},{"$f":"(AT315/(AVERAGE($AR$97:AR315))/AI315*12)","v":1.0615384615384615E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,860563.1983653066,1000,0,1000,230,3298.8255937336749,863862.02395904029,0,{"$f":"$C$13+SUM($AK$97:AK316,$AM$97:AM316)","v":480000},{"$f":"SUM($AN$97:AN316,$AO$97:AO316,$AQ$97:AQ316)","v":383862.02395904006},{"$f":"SUM($AN$97:AN316,$AQ$97:AQ316)","v":50600},{"$f":"(AS316/(AVERAGE($AR$97:AR316))/AI316*12)","v":8.0221948580781632E-2},{"$f":"(AT316/(AVERAGE($AR$97:AR316))/AI316*12)","v":1.0574712643678161E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,866092.02395904029,1000,0,1000,230,3320.019425176321,869412.04338421661,0,{"$f":"$C$13+SUM($AK$97:AK317,$AM$97:AM317)","v":482000},{"$f":"SUM($AN$97:AN317,$AO$97:AO317,$AQ$97:AQ317)","v":387412.04338421638},{"$f":"SUM($AN$97:AN317,$AQ$97:AQ317)","v":50830},{"$f":"(AS317/(AVERAGE($AR$97:AR317))/AI317*12)","v":8.0289878080387483E-2},{"$f":"(AT317/(AVERAGE($AR$97:AR317))/AI317*12)","v":1.0534351145038168E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,871642.04338421661,1000,0,1000,230,3341.2944996394967,874983.33788385615,0,{"$f":"$C$13+SUM($AK$97:AK318,$AM$97:AM318)","v":484000},{"$f":"SUM($AN$97:AN318,$AO$97:AO318,$AQ$97:AQ318)","v":390983.33788385586},{"$f":"SUM($AN$97:AN318,$AQ$97:AQ318)","v":51060},{"$f":"(AS318/(AVERAGE($AR$97:AR318))/AI318*12)","v":8.0358306008397051E-2},{"$f":"(AT318/(AVERAGE($AR$97:AR318))/AI318*12)","v":1.0494296577946767E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,877213.33788385615,1000,0,1000,230,3362.6511285547817,880575.98901241098,0,{"$f":"$C$13+SUM($AK$97:AK319,$AM$97:AM319)","v":486000},{"$f":"SUM($AN$97:AN319,$AO$97:AO319,$AQ$97:AQ319)","v":394575.98901241063},{"$f":"SUM($AN$97:AN319,$AQ$97:AQ319)","v":51290},{"$f":"(AS319/(AVERAGE($AR$97:AR319))/AI319*12)","v":8.0427229721241472E-2},{"$f":"(AT319/(AVERAGE($AR$97:AR319))/AI319*12)","v":1.0454545454545454E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,882805.98901241098,1000,0,1000,230,3384.0896245475756,886190.07863695861,0,{"$f":"$C$13+SUM($AK$97:AK320,$AM$97:AM320)","v":488000},{"$f":"SUM($AN$97:AN320,$AO$97:AO320,$AQ$97:AQ320)","v":398190.07863695821},{"$f":"SUM($AN$97:AN320,$AQ$97:AQ320)","v":51520},{"$f":"(AS320/(AVERAGE($AR$97:AR320))/AI320*12)","v":8.0496646624722015E-2},{"$f":"(AT320/(AVERAGE($AR$97:AR320))/AI320*12)","v":1.0415094339622642E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,888420.07863695861,1000,0,1000,230,3405.6103014416749,891825.68893840024,0,{"$f":"$C$13+SUM($AK$97:AK321,$AM$97:AM321)","v":490000},{"$f":"SUM($AN$97:AN321,$AO$97:AO321,$AQ$97:AQ321)","v":401825.68893839989},{"$f":"SUM($AN$97:AN321,$AQ$97:AQ321)","v":51750},{"$f":"(AS321/(AVERAGE($AR$97:AR321))/AI321*12)","v":8.0566554173112759E-2},{"$f":"(AT321/(AVERAGE($AR$97:AR321))/AI321*12)","v":1.0375939849624061E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,894055.68893840024,1000,0,1000,230,3427.2134742638677,897482.90241266415,0,{"$f":"$C$13+SUM($AK$97:AK322,$AM$97:AM322)","v":492000},{"$f":"SUM($AN$97:AN322,$AO$97:AO322,$AQ$97:AQ322)","v":405482.90241266374},{"$f":"SUM($AN$97:AN322,$AQ$97:AQ322)","v":51980},{"$f":"(AS322/(AVERAGE($AR$97:AR322))/AI322*12)","v":8.0636949868283542E-2},{"$f":"(AT322/(AVERAGE($AR$97:AR322))/AI322*12)","v":1.0337078651685394E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,899712.90241266415,1000,0,1000,230,3448.8994592485456,903161.80187191267,0,{"$f":"$C$13+SUM($AK$97:AK323,$AM$97:AM323)","v":494000},{"$f":"SUM($AN$97:AN323,$AO$97:AO323,$AQ$97:AQ323)","v":409161.80187191226},{"$f":"SUM($AN$97:AN323,$AQ$97:AQ323)","v":52210},{"$f":"(AS323/(AVERAGE($AR$97:AR323))/AI323*12)","v":8.070783125884258E-2},{"$f":"(AT323/(AVERAGE($AR$97:AR323))/AI323*12)","v":1.0298507462686568E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,905391.80187191267,1000,0,1000,230,3470.6685738423316,908862.47044575505,0,{"$f":"$C$13+SUM($AK$97:AK324,$AM$97:AM324)","v":496000},{"$f":"SUM($AN$97:AN324,$AO$97:AO324,$AQ$97:AQ324)","v":412862.47044575459},{"$f":"SUM($AN$97:AN324,$AQ$97:AQ324)","v":52440},{"$f":"(AS324/(AVERAGE($AR$97:AR324))/AI324*12)","v":8.0779195939298484E-2},{"$f":"(AT324/(AVERAGE($AR$97:AR324))/AI324*12)","v":1.0260223048327136E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,911092.47044575505,1000,0,1000,230,3492.5211367087272,914584.99158246373,0,{"$f":"$C$13+SUM($AK$97:AK325,$AM$97:AM325)","v":498000},{"$f":"SUM($AN$97:AN325,$AO$97:AO325,$AQ$97:AQ325)","v":416584.99158246326},{"$f":"SUM($AN$97:AN325,$AQ$97:AQ325)","v":52670},{"$f":"(AS325/(AVERAGE($AR$97:AR325))/AI325*12)","v":8.0851041549240804E-2},{"$f":"(AT325/(AVERAGE($AR$97:AR325))/AI325*12)","v":1.0222222222222221E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,916814.99158246373,1000,0,1000,230,3514.4574677327778,920329.44905019656,0,{"$f":"$C$13+SUM($AK$97:AK326,$AM$97:AM326)","v":500000},{"$f":"SUM($AN$97:AN326,$AO$97:AO326,$AQ$97:AQ326)","v":420329.44905019604},{"$f":"SUM($AN$97:AN326,$AQ$97:AQ326)","v":52900},{"$f":"(AS326/(AVERAGE($AR$97:AR326))/AI326*12)","v":8.0923365772538947E-2},{"$f":"(AT326/(AVERAGE($AR$97:AR326))/AI326*12)","v":1.018450184501845E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,922559.44905019656,1000,0,1000,230,3536.4778880257531,926095.92693822237,0,{"$f":"$C$13+SUM($AK$97:AK327,$AM$97:AM327)","v":502000},{"$f":"SUM($AN$97:AN327,$AO$97:AO327,$AQ$97:AQ327)","v":424095.92693822179},{"$f":"SUM($AN$97:AN327,$AQ$97:AQ327)","v":53130},{"$f":"(AS327/(AVERAGE($AR$97:AR327))/AI327*12)","v":8.0996166336558775E-2},{"$f":"(AT327/(AVERAGE($AR$97:AR327))/AI327*12)","v":1.0147058823529412E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,928325.92693822237,1000,0,1000,230,3558.5827199298524,931884.50965815224,0,{"$f":"$C$13+SUM($AK$97:AK328,$AM$97:AM328)","v":504000},{"$f":"SUM($AN$97:AN328,$AO$97:AO328,$AQ$97:AQ328)","v":427884.50965815166},{"$f":"SUM($AN$97:AN328,$AQ$97:AQ328)","v":53360},{"$f":"(AS328/(AVERAGE($AR$97:AR328))/AI328*12)","v":8.1069441011396681E-2},{"$f":"(AT328/(AVERAGE($AR$97:AR328))/AI328*12)","v":1.0109890109890111E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,934114.50965815224,1000,0,1000,230,3580.7722870229168,937695.28194517514,0,{"$f":"$C$13+SUM($AK$97:AK329,$AM$97:AM329)","v":506000},{"$f":"SUM($AN$97:AN329,$AO$97:AO329,$AQ$97:AQ329)","v":431695.28194517456},{"$f":"SUM($AN$97:AN329,$AQ$97:AQ329)","v":53590},{"$f":"(AS329/(AVERAGE($AR$97:AR329))/AI329*12)","v":8.114318760913028E-2},{"$f":"(AT329/(AVERAGE($AR$97:AR329))/AI329*12)","v":1.0072992700729927E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,939925.28194517514,1000,0,1000,230,3603.0469141231715,943528.32885929826,0,{"$f":"$C$13+SUM($AK$97:AK330,$AM$97:AM330)","v":508000},{"$f":"SUM($AN$97:AN330,$AO$97:AO330,$AQ$97:AQ330)","v":435528.32885929779},{"$f":"SUM($AN$97:AN330,$AQ$97:AQ330)","v":53820},{"$f":"(AS330/(AVERAGE($AR$97:AR330))/AI330*12)","v":8.1217403983085842E-2},{"$f":"(AT330/(AVERAGE($AR$97:AR330))/AI330*12)","v":1.0036363636363637E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,945758.32885929826,1000,0,1000,230,3625.4069272939764,949383.73578659224,0,{"$f":"$C$13+SUM($AK$97:AK331,$AM$97:AM331)","v":510000},{"$f":"SUM($AN$97:AN331,$AO$97:AO331,$AQ$97:AQ331)","v":439383.73578659171},{"$f":"SUM($AN$97:AN331,$AQ$97:AQ331)","v":54050},{"$f":"(AS331/(AVERAGE($AR$97:AR331))/AI331*12)","v":8.1292088027121498E-2},{"$f":"(AT331/(AVERAGE($AR$97:AR331))/AI331*12)","v":9.9999999999999985E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,951613.73578659224,1000,0,1000,230,3647.8526538486035,955261.58844044083,0,{"$f":"$C$13+SUM($AK$97:AK332,$AM$97:AM332)","v":512000},{"$f":"SUM($AN$97:AN332,$AO$97:AO332,$AQ$97:AQ332)","v":443261.5884404403},{"$f":"SUM($AN$97:AN332,$AQ$97:AQ332)","v":54280},{"$f":"(AS332/(AVERAGE($AR$97:AR332))/AI332*12)","v":8.1367237674926318E-2},{"$f":"(AT332/(AVERAGE($AR$97:AR332))/AI332*12)","v":9.9638989169675094E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,957491.58844044083,1000,0,1000,230,3670.3844223550227,961161.97286279581,0,{"$f":"$C$13+SUM($AK$97:AK333,$AM$97:AM333)","v":514000},{"$f":"SUM($AN$97:AN333,$AO$97:AO333,$AQ$97:AQ333)","v":447161.97286279534},{"$f":"SUM($AN$97:AN333,$AQ$97:AQ333)","v":54510},{"$f":"(AS333/(AVERAGE($AR$97:AR333))/AI333*12)","v":8.1442850899334368E-2},{"$f":"(AT333/(AVERAGE($AR$97:AR333))/AI333*12)","v":9.9280575539568341E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,963391.97286279581,1000,0,1000,230,3693.0025626407173,967084.97542543651,0,{"$f":"$C$13+SUM($AK$97:AK334,$AM$97:AM334)","v":516000},{"$f":"SUM($AN$97:AN334,$AO$97:AO334,$AQ$97:AQ334)","v":451084.97542543605},{"$f":"SUM($AN$97:AN334,$AQ$97:AQ334)","v":54740},{"$f":"(AS334/(AVERAGE($AR$97:AR334))/AI334*12)","v":8.1518925711653756E-2},{"$f":"(AT334/(AVERAGE($AR$97:AR334))/AI334*12)","v":9.892473118279569E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,969314.97542543651,1000,0,1000,230,3715.7074057975065,973030.68283123407,0,{"$f":"$C$13+SUM($AK$97:AK335,$AM$97:AM335)","v":518000},{"$f":"SUM($AN$97:AN335,$AO$97:AO335,$AQ$97:AQ335)","v":455030.68283123354},{"$f":"SUM($AN$97:AN335,$AQ$97:AQ335)","v":54970},{"$f":"(AS335/(AVERAGE($AR$97:AR335))/AI335*12)","v":8.15954601610102E-2},{"$f":"(AT335/(AVERAGE($AR$97:AR335))/AI335*12)","v":9.857142857142856E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,975260.68283123407,1000,0,1000,230,3738.4992841863973,978999.18211542047,0,{"$f":"$C$13+SUM($AK$97:AK336,$AM$97:AM336)","v":520000},{"$f":"SUM($AN$97:AN336,$AO$97:AO336,$AQ$97:AQ336)","v":458999.18211541994},{"$f":"SUM($AN$97:AN336,$AQ$97:AQ336)","v":55200},{"$f":"(AS336/(AVERAGE($AR$97:AR336))/AI336*12)","v":8.1672452333704612E-2},{"$f":"(AT336/(AVERAGE($AR$97:AR336))/AI336*12)","v":9.8220640569395019E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,981229.18211542047,1000,0,1000,230,3761.3785314424454,984990.56064686296,0,{"$f":"$C$13+SUM($AK$97:AK337,$AM$97:AM337)","v":522000},{"$f":"SUM($AN$97:AN337,$AO$97:AO337,$AQ$97:AQ337)","v":462990.56064686237},{"$f":"SUM($AN$97:AN337,$AQ$97:AQ337)","v":55430},{"$f":"(AS337/(AVERAGE($AR$97:AR337))/AI337*12)","v":8.1749900352584504E-2},{"$f":"(AT337/(AVERAGE($AR$97:AR337))/AI337*12)","v":9.7872340425531924E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,987220.56064686296,1000,0,1000,230,3784.3454824796413,991004.90612934262,0,{"$f":"$C$13+SUM($AK$97:AK338,$AM$97:AM338)","v":524000},{"$f":"SUM($AN$97:AN338,$AO$97:AO338,$AQ$97:AQ338)","v":467004.90612934204},{"$f":"SUM($AN$97:AN338,$AQ$97:AQ338)","v":55660},{"$f":"(AS338/(AVERAGE($AR$97:AR338))/AI338*12)","v":8.1827802376428824E-2},{"$f":"(AT338/(AVERAGE($AR$97:AR338))/AI338*12)","v":9.7526501766784443E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,993234.90612934262,1000,0,1000,230,3807.400473495813,997042.30660283845,0,{"$f":"$C$13+SUM($AK$97:AK339,$AM$97:AM339)","v":526000},{"$f":"SUM($AN$97:AN339,$AO$97:AO339,$AQ$97:AQ339)","v":471042.30660283787},{"$f":"SUM($AN$97:AN339,$AQ$97:AQ339)","v":55890},{"$f":"(AS339/(AVERAGE($AR$97:AR339))/AI339*12)","v":8.1906156599345831E-2},{"$f":"(AT339/(AVERAGE($AR$97:AR339))/AI339*12)","v":9.7183098591549309E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,999272.30660283845,1000,0,1000,230,3830.5438419775473,1003102.8504448161,0,{"$f":"$C$13+SUM($AK$97:AK340,$AM$97:AM340)","v":528000},{"$f":"SUM($AN$97:AN340,$AO$97:AO340,$AQ$97:AQ340)","v":475102.85044481541},{"$f":"SUM($AN$97:AN340,$AQ$97:AQ340)","v":56120},{"$f":"(AS340/(AVERAGE($AR$97:AR340))/AI340*12)","v":8.1984961250183855E-2},{"$f":"(AT340/(AVERAGE($AR$97:AR340))/AI340*12)","v":9.6842105263157899E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,1005332.8504448161,1000,0,1000,230,3853.7759267051279,1009186.6263715212,0,{"$f":"$C$13+SUM($AK$97:AK341,$AM$97:AM341)","v":530000},{"$f":"SUM($AN$97:AN341,$AO$97:AO341,$AQ$97:AQ341)","v":479186.62637152051},{"$f":"SUM($AN$97:AN341,$AQ$97:AQ341)","v":56350},{"$f":"(AS341/(AVERAGE($AR$97:AR341))/AI341*12)","v":8.2064214591954412E-2},{"$f":"(AT341/(AVERAGE($AR$97:AR341))/AI341*12)","v":9.6503496503496499E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,1011416.6263715212,1000,0,1000,230,3877.0970677574974,1015293.7234392787,0,{"$f":"$C$13+SUM($AK$97:AK342,$AM$97:AM342)","v":532000},{"$f":"SUM($AN$97:AN342,$AO$97:AO342,$AQ$97:AQ342)","v":483293.72343927802},{"$f":"SUM($AN$97:AN342,$AQ$97:AQ342)","v":56580},{"$f":"(AS342/(AVERAGE($AR$97:AR342))/AI342*12)","v":8.2143914921267616E-2},{"$f":"(AT342/(AVERAGE($AR$97:AR342))/AI342*12)","v":9.6167247386759573E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,1017523.7234392787,1000,0,1000,230,3900.5076065172348,1021424.231045796,0,{"$f":"$C$13+SUM($AK$97:AK343,$AM$97:AM343)","v":534000},{"$f":"SUM($AN$97:AN343,$AO$97:AO343,$AQ$97:AQ343)","v":487424.23104579526},{"$f":"SUM($AN$97:AN343,$AQ$97:AQ343)","v":56810},{"$f":"(AS343/(AVERAGE($AR$97:AR343))/AI343*12)","v":8.2224060567779228E-2},{"$f":"(AT343/(AVERAGE($AR$97:AR343))/AI343*12)","v":9.5833333333333343E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,1023654.231045796,1000,0,1000,230,3924.0078856755513,1027578.2389314715,0,{"$f":"$C$13+SUM($AK$97:AK344,$AM$97:AM344)","v":536000},{"$f":"SUM($AN$97:AN344,$AO$97:AO344,$AQ$97:AQ344)","v":491578.23893147078},{"$f":"SUM($AN$97:AN344,$AQ$97:AQ344)","v":57040},{"$f":"(AS344/(AVERAGE($AR$97:AR344))/AI344*12)","v":8.2304649893649523E-2},{"$f":"(AT344/(AVERAGE($AR$97:AR344))/AI344*12)","v":9.5501730103806221E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,1029808.2389314715,1000,0,1000,230,3947.5982492373073,1033755.8371807088,0,{"$f":"$C$13+SUM($AK$97:AK345,$AM$97:AM345)","v":538000},{"$f":"SUM($AN$97:AN345,$AO$97:AO345,$AQ$97:AQ345)","v":495755.83718070807},{"$f":"SUM($AN$97:AN345,$AQ$97:AQ345)","v":57270},{"$f":"(AS345/(AVERAGE($AR$97:AR345))/AI345*12)","v":8.2385681293013394E-2},{"$f":"(AT345/(AVERAGE($AR$97:AR345))/AI345*12)","v":9.5172413793103445E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,1035985.8371807088,1000,0,1000,230,3971.27904252605,1039957.1162232348,0,{"$f":"$C$13+SUM($AK$97:AK346,$AM$97:AM346)","v":540000},{"$f":"SUM($AN$97:AN346,$AO$97:AO346,$AQ$97:AQ346)","v":499957.1162232341},{"$f":"SUM($AN$97:AN346,$AQ$97:AQ346)","v":57500},{"$f":"(AS346/(AVERAGE($AR$97:AR346))/AI346*12)","v":8.2467153191461293E-2},{"$f":"(AT346/(AVERAGE($AR$97:AR346))/AI346*12)","v":9.4845360824742271E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,1042187.1162232348,1000,0,1000,230,3995.0506121890667,1046182.1668354239,0,{"$f":"$C$13+SUM($AK$97:AK347,$AM$97:AM347)","v":542000},{"$f":"SUM($AN$97:AN347,$AO$97:AO347,$AQ$97:AQ347)","v":504182.16683542315},{"$f":"SUM($AN$97:AN347,$AQ$97:AQ347)","v":57730},{"$f":"(AS347/(AVERAGE($AR$97:AR347))/AI347*12)","v":8.2549064045531265E-2},{"$f":"(AT347/(AVERAGE($AR$97:AR347))/AI347*12)","v":9.452054794520548E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,1048412.1668354239,1000,0,1000,230,4018.913306202458,1052431.0801416263,0,{"$f":"$C$13+SUM($AK$97:AK348,$AM$97:AM348)","v":544000},{"$f":"SUM($AN$97:AN348,$AO$97:AO348,$AQ$97:AQ348)","v":508431.0801416256},{"$f":"SUM($AN$97:AN348,$AQ$97:AQ348)","v":57960},{"$f":"(AS348/(AVERAGE($AR$97:AR348))/AI348*12)","v":8.2631412342211219E-2},{"$f":"(AT348/(AVERAGE($AR$97:AR348))/AI348*12)","v":9.4197952218430039E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,1054661.0801416263,1000,0,1000,230,4042.8674738762343,1058703.9476155026,0,{"$f":"$C$13+SUM($AK$97:AK349,$AM$97:AM349)","v":546000},{"$f":"SUM($AN$97:AN349,$AO$97:AO349,$AQ$97:AQ349)","v":512703.94761550182},{"$f":"SUM($AN$97:AN349,$AQ$97:AQ349)","v":58190},{"$f":"(AS349/(AVERAGE($AR$97:AR349))/AI349*12)","v":8.2714196598451528E-2},{"$f":"(AT349/(AVERAGE($AR$97:AR349))/AI349*12)","v":9.3877551020408161E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,1060933.9476155026,1000,0,1000,230,4066.9134658594267,1065000.861081362,0,{"$f":"$C$13+SUM($AK$97:AK350,$AM$97:AM350)","v":548000},{"$f":"SUM($AN$97:AN350,$AO$97:AO350,$AQ$97:AQ350)","v":517000.86108136125},{"$f":"SUM($AN$97:AN350,$AQ$97:AQ350)","v":58420},{"$f":"(AS350/(AVERAGE($AR$97:AR350))/AI350*12)","v":8.2797415360687771E-2},{"$f":"(AT350/(AVERAGE($AR$97:AR350))/AI350*12)","v":9.3559322033898301E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,1067230.861081362,1000,0,1000,230,4091.0516341452208,1071321.9127155072,0,{"$f":"$C$13+SUM($AK$97:AK351,$AM$97:AM351)","v":550000},{"$f":"SUM($AN$97:AN351,$AO$97:AO351,$AQ$97:AQ351)","v":521321.91271550645},{"$f":"SUM($AN$97:AN351,$AQ$97:AQ351)","v":58650},{"$f":"(AS351/(AVERAGE($AR$97:AR351))/AI351*12)","v":8.2881067204373049E-2},{"$f":"(AT351/(AVERAGE($AR$97:AR351))/AI351*12)","v":9.3243243243243245E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,1073551.9127155072,1000,0,1000,230,4115.2823320761108,1077667.1950475834,0,{"$f":"$C$13+SUM($AK$97:AK352,$AM$97:AM352)","v":552000},{"$f":"SUM($AN$97:AN352,$AO$97:AO352,$AQ$97:AQ352)","v":525667.19504758262},{"$f":"SUM($AN$97:AN352,$AQ$97:AQ352)","v":58880},{"$f":"(AS352/(AVERAGE($AR$97:AR352))/AI352*12)","v":8.2965150733519982E-2},{"$f":"(AT352/(AVERAGE($AR$97:AR352))/AI352*12)","v":9.2929292929292938E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,1079897.1950475834,{"$f":"IF(($AH$70-$AH$71)>=AI353,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI353,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},4139.6059143490702,1084036.8009619324,0,{"$f":"$C$13+SUM($AK$97:AK353,$AM$97:AM353)","v":554000},{"$f":"SUM($AN$97:AN353,$AO$97:AO353,$AQ$97:AQ353)","v":530036.8009619317},{"$f":"SUM($AN$97:AN353,$AQ$97:AQ353)","v":59110},{"$f":"(AS353/(AVERAGE($AR$97:AR353))/AI353*12)","v":8.3049664580252008E-2},{"$f":"(AT353/(AVERAGE($AR$97:AR353))/AI353*12)","v":9.2617449664429523E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,{"$f":"AP353+AK354+AM354+AN354","v":1086266.8009619324},1000,0,1000,230,{"$f":"AJ354*$AF$51/12","v":4164.0227370207404},1090430.823698953,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK354,$AM$97:AM354)","v":556000},{"$f":"SUM($AN$97:AN354,$AO$97:AO354,$AQ$97:AQ354)","v":534430.82369895244},{"$f":"SUM($AN$97:AN354,$AQ$97:AQ354)","v":59340},{"$f":"(AS354/(AVERAGE($AR$97:AR354))/AI354*12)","v":8.3134607404363764E-2},{"$f":"(AT354/(AVERAGE($AR$97:AR354))/AI354*12)","v":9.2307692307692299E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,1092660.823698953,1000,0,1000,230,4188.5331575126529,1096849.3568564656,0,{"$f":"$C$13+SUM($AK$97:AK355,$AM$97:AM355)","v":558000},{"$f":"SUM($AN$97:AN355,$AO$97:AO355,$AQ$97:AQ355)","v":538849.35685646511},{"$f":"SUM($AN$97:AN355,$AQ$97:AQ355)","v":59570},{"$f":"(AS355/(AVERAGE($AR$97:AR355))/AI355*12)","v":8.3219977892890373E-2},{"$f":"(AT355/(AVERAGE($AR$97:AR355))/AI355*12)","v":9.1999999999999998E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,1099079.3568564656,1000,0,1000,230,4213.1375346164514,1103292.4943910821,0,{"$f":"$C$13+SUM($AK$97:AK356,$AM$97:AM356)","v":560000},{"$f":"SUM($AN$97:AN356,$AO$97:AO356,$AQ$97:AQ356)","v":543292.49439108151},{"$f":"SUM($AN$97:AN356,$AQ$97:AQ356)","v":59800},{"$f":"(AS356/(AVERAGE($AR$97:AR356))/AI356*12)","v":8.3305774759685383E-2},{"$f":"(AT356/(AVERAGE($AR$97:AR356))/AI356*12)","v":9.1694352159468438E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,1105522.4943910821,1000,0,1000,230,4237.8362284991481,{"$f":"AJ357+AO357","v":1109760.3306195813},0,{"$f":"$C$13+SUM($AK$97:AK357,$AM$97:AM357)","v":562000},{"$f":"SUM($AN$97:AN357,$AO$97:AO357,$AQ$97:AQ357)","v":547760.33061958069},{"$f":"SUM($AN$97:AN357,$AQ$97:AQ357)","v":60030},{"$f":"(AS357/(AVERAGE($AR$97:AR357))/AI357*12)","v":8.339199674500733E-2},{"$f":"(AT357/(AVERAGE($AR$97:AR357))/AI357*12)","v":9.1390728476821188E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,1111990.3306195813,1000,0,1000,230,4262.6296007083947,1116252.9602202896,0,{"$f":"$C$13+SUM($AK$97:AK358,$AM$97:AM358)","v":564000},{"$f":"SUM($AN$97:AN358,$AO$97:AO358,$AQ$97:AQ358)","v":552252.96022028907},{"$f":"SUM($AN$97:AN358,$AQ$97:AQ358)","v":60260},{"$f":"(AS358/(AVERAGE($AR$97:AR358))/AI358*12)","v":8.3478642615114368E-2},{"$f":"(AT358/(AVERAGE($AR$97:AR358))/AI358*12)","v":9.1089108910891083E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,1118482.9602202896,1000,0,1000,230,4287.5180141777773,1122770.4782344673,0,{"$f":"$C$13+SUM($AK$97:AK359,$AM$97:AM359)","v":566000},{"$f":"SUM($AN$97:AN359,$AO$97:AO359,$AQ$97:AQ359)","v":556770.47823446686},{"$f":"SUM($AN$97:AN359,$AQ$97:AQ359)","v":60490},{"$f":"(AS359/(AVERAGE($AR$97:AR359))/AI359*12)","v":8.3565711161867146E-2},{"$f":"(AT359/(AVERAGE($AR$97:AR359))/AI359*12)","v":9.0789473684210528E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,1125000.4782344673,1000,0,1000,230,4312.5018332321242,1129312.9800676994,0,{"$f":"$C$13+SUM($AK$97:AK360,$AM$97:AM360)","v":568000},{"$f":"SUM($AN$97:AN360,$AO$97:AO360,$AQ$97:AQ360)","v":561312.98006769898},{"$f":"SUM($AN$97:AN360,$AQ$97:AQ360)","v":60720},{"$f":"(AS360/(AVERAGE($AR$97:AR360))/AI360*12)","v":8.3653201202339628E-2},{"$f":"(AT360/(AVERAGE($AR$97:AR360))/AI360*12)","v":9.0491803278688523E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,1131542.9800676994,1000,0,1000,230,4337.5814235928474,1135880.5614912922,0,{"$f":"$C$13+SUM($AK$97:AK361,$AM$97:AM361)","v":570000},{"$f":"SUM($AN$97:AN361,$AO$97:AO361,$AQ$97:AQ361)","v":565880.56149129185},{"$f":"SUM($AN$97:AN361,$AQ$97:AQ361)","v":60950},{"$f":"(AS361/(AVERAGE($AR$97:AR361))/AI361*12)","v":8.3741111578437555E-2},{"$f":"(AT361/(AVERAGE($AR$97:AR361))/AI361*12)","v":9.0196078431372534E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,1138110.5614912922,1000,0,1000,230,4362.7571523832867,1142473.3186436754,0,{"$f":"$C$13+SUM($AK$97:AK362,$AM$97:AM362)","v":572000},{"$f":"SUM($AN$97:AN362,$AO$97:AO362,$AQ$97:AQ362)","v":570473.31864367519},{"$f":"SUM($AN$97:AN362,$AQ$97:AQ362)","v":61180},{"$f":"(AS362/(AVERAGE($AR$97:AR362))/AI362*12)","v":8.3829441156524478E-2},{"$f":"(AT362/(AVERAGE($AR$97:AR362))/AI362*12)","v":8.9902280130293166E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,1144703.3186436754,1000,0,1000,230,4388.0293881340885,1149091.3480318096,0,{"$f":"$C$13+SUM($AK$97:AK363,$AM$97:AM363)","v":574000},{"$f":"SUM($AN$97:AN363,$AO$97:AO363,$AQ$97:AQ363)","v":575091.34803180932},{"$f":"SUM($AN$97:AN363,$AQ$97:AQ363)","v":61410},{"$f":"(AS363/(AVERAGE($AR$97:AR363))/AI363*12)","v":8.3918188827055207E-2},{"$f":"(AT363/(AVERAGE($AR$97:AR363))/AI363*12)","v":8.9610389610389612E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,1151321.3480318096,1000,0,1000,230,4413.3985007886031,1155734.746532598,0,{"$f":"$C$13+SUM($AK$97:AK364,$AM$97:AM364)","v":576000},{"$f":"SUM($AN$97:AN364,$AO$97:AO364,$AQ$97:AQ364)","v":579734.74653259793},{"$f":"SUM($AN$97:AN364,$AQ$97:AQ364)","v":61640},{"$f":"(AS364/(AVERAGE($AR$97:AR364))/AI364*12)","v":8.4007353504216481E-2},{"$f":"(AT364/(AVERAGE($AR$97:AR364))/AI364*12)","v":8.9320388349514567E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,1157964.746532598,1000,0,1000,230,4438.8648617082927,1162403.6113943064,0,{"$f":"$C$13+SUM($AK$97:AK365,$AM$97:AM365)","v":578000},{"$f":"SUM($AN$97:AN365,$AO$97:AO365,$AQ$97:AQ365)","v":584403.61139430618},{"$f":"SUM($AN$97:AN365,$AQ$97:AQ365)","v":61870},{"$f":"(AS365/(AVERAGE($AR$97:AR365))/AI365*12)","v":8.4096934125574702E-2},{"$f":"(AT365/(AVERAGE($AR$97:AR365))/AI365*12)","v":8.9032258064516128E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,1164633.6113943064,1000,0,1000,230,4464.4288436781744,1169098.0402379846,0,{"$f":"$C$13+SUM($AK$97:AK366,$AM$97:AM366)","v":580000},{"$f":"SUM($AN$97:AN366,$AO$97:AO366,$AQ$97:AQ366)","v":589098.04023798439},{"$f":"SUM($AN$97:AN366,$AQ$97:AQ366)","v":62100},{"$f":"(AS366/(AVERAGE($AR$97:AR366))/AI366*12)","v":8.4186929651730538E-2},{"$f":"(AT366/(AVERAGE($AR$97:AR366))/AI366*12)","v":8.8745980707395505E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,1171328.0402379846,1000,0,1000,230,4490.0908209122745,1175818.1310588969,0,{"$f":"$C$13+SUM($AK$97:AK367,$AM$97:AM367)","v":582000},{"$f":"SUM($AN$97:AN367,$AO$97:AO367,$AQ$97:AQ367)","v":593818.13105889666},{"$f":"SUM($AN$97:AN367,$AQ$97:AQ367)","v":62330},{"$f":"(AS367/(AVERAGE($AR$97:AR367))/AI367*12)","v":8.4277339065980228E-2},{"$f":"(AT367/(AVERAGE($AR$97:AR367))/AI367*12)","v":8.8461538461538473E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,1178048.1310588969,1000,0,1000,230,4515.8511690591049,1182563.9822279559,0,{"$f":"$C$13+SUM($AK$97:AK368,$AM$97:AM368)","v":584000},{"$f":"SUM($AN$97:AN368,$AO$97:AO368,$AQ$97:AQ368)","v":598563.98222795571},{"$f":"SUM($AN$97:AN368,$AQ$97:AQ368)","v":62560},{"$f":"(AS368/(AVERAGE($AR$97:AR368))/AI368*12)","v":8.4368161373983619E-2},{"$f":"(AT368/(AVERAGE($AR$97:AR368))/AI368*12)","v":8.8178913738019178E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,1184793.9822279559,1000,0,1000,230,4541.7102652071644,1189335.692493163,0,{"$f":"$C$13+SUM($AK$97:AK369,$AM$97:AM369)","v":586000},{"$f":"SUM($AN$97:AN369,$AO$97:AO369,$AQ$97:AQ369)","v":603335.69249316293},{"$f":"SUM($AN$97:AN369,$AQ$97:AQ369)","v":62790},{"$f":"(AS369/(AVERAGE($AR$97:AR369))/AI369*12)","v":8.44593956034385E-2},{"$f":"(AT369/(AVERAGE($AR$97:AR369))/AI369*12)","v":8.7898089171974531E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,1191565.692493163,1000,0,1000,230,4567.668487890458,1196133.3609810534,0,{"$f":"$C$13+SUM($AK$97:AK370,$AM$97:AM370)","v":588000},{"$f":"SUM($AN$97:AN370,$AO$97:AO370,$AQ$97:AQ370)","v":608133.36098105344},{"$f":"SUM($AN$97:AN370,$AQ$97:AQ370)","v":63020},{"$f":"(AS370/(AVERAGE($AR$97:AR370))/AI370*12)","v":8.4551040803761329E-2},{"$f":"(AT370/(AVERAGE($AR$97:AR370))/AI370*12)","v":8.7619047619047607E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,1198363.3609810534,1000,0,1000,230,4593.7262170940385,1202957.0871981476,0,{"$f":"$C$13+SUM($AK$97:AK371,$AM$97:AM371)","v":590000},{"$f":"SUM($AN$97:AN371,$AO$97:AO371,$AQ$97:AQ371)","v":612957.08719814743},{"$f":"SUM($AN$97:AN371,$AQ$97:AQ371)","v":63250},{"$f":"(AS371/(AVERAGE($AR$97:AR371))/AI371*12)","v":8.4643096045774094E-2},{"$f":"(AT371/(AVERAGE($AR$97:AR371))/AI371*12)","v":8.7341772151898738E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,1205187.0871981476,1000,0,1000,230,4619.8838342595654,1209806.9710324071,0,{"$f":"$C$13+SUM($AK$97:AK372,$AM$97:AM372)","v":592000},{"$f":"SUM($AN$97:AN372,$AO$97:AO372,$AQ$97:AQ372)","v":617806.97103240702},{"$f":"SUM($AN$97:AN372,$AQ$97:AQ372)","v":63480},{"$f":"(AS372/(AVERAGE($AR$97:AR372))/AI372*12)","v":8.473556042139721E-2},{"$f":"(AT372/(AVERAGE($AR$97:AR372))/AI372*12)","v":8.7066246056782329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,1212036.9710324071,1000,0,1000,230,4646.141722290894,1216683.1127546981,0,{"$f":"$C$13+SUM($AK$97:AK373,$AM$97:AM373)","v":594000},{"$f":"SUM($AN$97:AN373,$AO$97:AO373,$AQ$97:AQ373)","v":622683.11275469791},{"$f":"SUM($AN$97:AN373,$AQ$97:AQ373)","v":63710},{"$f":"(AS373/(AVERAGE($AR$97:AR373))/AI373*12)","v":8.4828433043348264E-2},{"$f":"(AT373/(AVERAGE($AR$97:AR373))/AI373*12)","v":8.6792452830188674E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,1218913.1127546981,1000,0,1000,230,4672.5002655596763,1223585.6130202578,0,{"$f":"$C$13+SUM($AK$97:AK374,$AM$97:AM374)","v":596000},{"$f":"SUM($AN$97:AN374,$AO$97:AO374,$AQ$97:AQ374)","v":627585.61302025756},{"$f":"SUM($AN$97:AN374,$AQ$97:AQ374)","v":63940},{"$f":"(AS374/(AVERAGE($AR$97:AR374))/AI374*12)","v":8.492171304484665E-2},{"$f":"(AT374/(AVERAGE($AR$97:AR374))/AI374*12)","v":8.6520376175548593E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,1225815.6130202578,1000,0,1000,230,4698.9598499109879,1230514.5728701688,0,{"$f":"$C$13+SUM($AK$97:AK375,$AM$97:AM375)","v":598000},{"$f":"SUM($AN$97:AN375,$AO$97:AO375,$AQ$97:AQ375)","v":632514.5728701686},{"$f":"SUM($AN$97:AN375,$AQ$97:AQ375)","v":64170},{"$f":"(AS375/(AVERAGE($AR$97:AR375))/AI375*12)","v":8.5015399579323747E-2},{"$f":"(AT375/(AVERAGE($AR$97:AR375))/AI375*12)","v":8.6250000000000007E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,1232744.5728701688,1000,0,1000,230,4725.520862668981,1237470.0937328378,0,{"$f":"$C$13+SUM($AK$97:AK376,$AM$97:AM376)","v":600000},{"$f":"SUM($AN$97:AN376,$AO$97:AO376,$AQ$97:AQ376)","v":637470.09373283759},{"$f":"SUM($AN$97:AN376,$AQ$97:AQ376)","v":64400},{"$f":"(AS376/(AVERAGE($AR$97:AR376))/AI376*12)","v":8.5109491820138536E-2},{"$f":"(AT376/(AVERAGE($AR$97:AR376))/AI376*12)","v":8.5981308411214943E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,1239700.0937328378,1000,0,1000,230,4752.1836926425449,1244452.2774254803,0,{"$f":"$C$13+SUM($AK$97:AK377,$AM$97:AM377)","v":602000},{"$f":"SUM($AN$97:AN377,$AO$97:AO377,$AQ$97:AQ377)","v":642452.27742548008},{"$f":"SUM($AN$97:AN377,$AQ$97:AQ377)","v":64630},{"$f":"(AS377/(AVERAGE($AR$97:AR377))/AI377*12)","v":8.5203988960298863E-2},{"$f":"(AT377/(AVERAGE($AR$97:AR377))/AI377*12)","v":8.5714285714285719E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,1246682.2774254803,1000,0,1000,230,4778.9487301310082,1251461.2261556112,0,{"$f":"$C$13+SUM($AK$97:AK378,$AM$97:AM378)","v":604000},{"$f":"SUM($AN$97:AN378,$AO$97:AO378,$AQ$97:AQ378)","v":647461.2261556111},{"$f":"SUM($AN$97:AN378,$AQ$97:AQ378)","v":64860},{"$f":"(AS378/(AVERAGE($AR$97:AR378))/AI378*12)","v":8.5298890212187756E-2},{"$f":"(AT378/(AVERAGE($AR$97:AR378))/AI378*12)","v":8.5448916408668724E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,1253691.2261556112,1000,0,1000,230,4805.8163669298428,1258497.042522541,0,{"$f":"$C$13+SUM($AK$97:AK379,$AM$97:AM379)","v":606000},{"$f":"SUM($AN$97:AN379,$AO$97:AO379,$AQ$97:AQ379)","v":652497.0425225409},{"$f":"SUM($AN$97:AN379,$AQ$97:AQ379)","v":65090},{"$f":"(AS379/(AVERAGE($AR$97:AR379))/AI379*12)","v":8.5394194807294974E-2},{"$f":"(AT379/(AVERAGE($AR$97:AR379))/AI379*12)","v":8.518518518518519E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,1260727.042522541,1000,0,1000,230,4832.7869963364074,1265559.8295188774,0,{"$f":"$C$13+SUM($AK$97:AK380,$AM$97:AM380)","v":608000},{"$f":"SUM($AN$97:AN380,$AO$97:AO380,$AQ$97:AQ380)","v":657559.82951887732},{"$f":"SUM($AN$97:AN380,$AQ$97:AQ380)","v":65320},{"$f":"(AS380/(AVERAGE($AR$97:AR380))/AI380*12)","v":8.5489901995953715E-2},{"$f":"(AT380/(AVERAGE($AR$97:AR380))/AI380*12)","v":8.4923076923076914E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,1267789.8295188774,1000,0,1000,230,4859.861013155697,1272649.6905320331,0,{"$f":"$C$13+SUM($AK$97:AK381,$AM$97:AM381)","v":610000},{"$f":"SUM($AN$97:AN381,$AO$97:AO381,$AQ$97:AQ381)","v":662649.69053203298},{"$f":"SUM($AN$97:AN381,$AQ$97:AQ381)","v":65550},{"$f":"(AS381/(AVERAGE($AR$97:AR381))/AI381*12)","v":8.5586011047082078E-2},{"$f":"(AT381/(AVERAGE($AR$97:AR381))/AI381*12)","v":8.4662576687116568E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,1274879.6905320331,1000,0,1000,230,4887.0388137061263,1279766.7293457391,0,{"$f":"$C$13+SUM($AK$97:AK382,$AM$97:AM382)","v":612000},{"$f":"SUM($AN$97:AN382,$AO$97:AO382,$AQ$97:AQ382)","v":667766.72934573912},{"$f":"SUM($AN$97:AN382,$AQ$97:AQ382)","v":65780},{"$f":"(AS382/(AVERAGE($AR$97:AR382))/AI382*12)","v":8.5682521247929577E-2},{"$f":"(AT382/(AVERAGE($AR$97:AR382))/AI382*12)","v":8.4403669724770636E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,1281996.7293457391,1000,0,1000,230,4914.3207958253333,1286911.0501415646,0,{"$f":"$C$13+SUM($AK$97:AK383,$AM$97:AM383)","v":614000},{"$f":"SUM($AN$97:AN383,$AO$97:AO383,$AQ$97:AQ383)","v":672911.05014156445},{"$f":"SUM($AN$97:AN383,$AQ$97:AQ383)","v":66010},{"$f":"(AS383/(AVERAGE($AR$97:AR383))/AI383*12)","v":8.5779431903828224E-2},{"$f":"(AT383/(AVERAGE($AR$97:AR383))/AI383*12)","v":8.4146341463414639E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,1289141.0501415646,1000,0,1000,230,4941.7073588759977,1294082.7575004406,0,{"$f":"$C$13+SUM($AK$97:AK384,$AM$97:AM384)","v":616000},{"$f":"SUM($AN$97:AN384,$AO$97:AO384,$AQ$97:AQ384)","v":678082.75750044046},{"$f":"SUM($AN$97:AN384,$AQ$97:AQ384)","v":66240},{"$f":"(AS384/(AVERAGE($AR$97:AR384))/AI384*12)","v":8.5876742337948384E-2},{"$f":"(AT384/(AVERAGE($AR$97:AR384))/AI384*12)","v":8.3890577507598797E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,1296312.7575004406,1000,0,1000,230,4969.1989037516887,1301281.9564041924,0,{"$f":"$C$13+SUM($AK$97:AK385,$AM$97:AM385)","v":618000},{"$f":"SUM($AN$97:AN385,$AO$97:AO385,$AQ$97:AQ385)","v":683281.95640419214},{"$f":"SUM($AN$97:AN385,$AQ$97:AQ385)","v":66470},{"$f":"(AS385/(AVERAGE($AR$97:AR385))/AI385*12)","v":8.5974451891059095E-2},{"$f":"(AT385/(AVERAGE($AR$97:AR385))/AI385*12)","v":8.3636363636363648E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,1303511.9564041924,1000,0,1000,230,4996.7958328827372,1308508.752237075,0,{"$f":"$C$13+SUM($AK$97:AK386,$AM$97:AM386)","v":620000},{"$f":"SUM($AN$97:AN386,$AO$97:AO386,$AQ$97:AQ386)","v":688508.75223707489},{"$f":"SUM($AN$97:AN386,$AQ$97:AQ386)","v":66700},{"$f":"(AS386/(AVERAGE($AR$97:AR386))/AI386*12)","v":8.6072559921292813E-2},{"$f":"(AT386/(AVERAGE($AR$97:AR386))/AI386*12)","v":8.3383685800604221E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,1310738.752237075,1000,0,1000,230,5024.4985502421214,1315763.2507873171,0,{"$f":"$C$13+SUM($AK$97:AK387,$AM$97:AM387)","v":622000},{"$f":"SUM($AN$97:AN387,$AO$97:AO387,$AQ$97:AQ387)","v":693763.25078731705},{"$f":"SUM($AN$97:AN387,$AQ$97:AQ387)","v":66930},{"$f":"(AS387/(AVERAGE($AR$97:AR387))/AI387*12)","v":8.6171065803914676E-2},{"$f":"(AT387/(AVERAGE($AR$97:AR387))/AI387*12)","v":8.3132530120481919E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,1317993.2507873171,1000,0,1000,230,5052.3074613513818,1323045.5582486684,0,{"$f":"$C$13+SUM($AK$97:AK388,$AM$97:AM388)","v":624000},{"$f":"SUM($AN$97:AN388,$AO$97:AO388,$AQ$97:AQ388)","v":699045.55824866844},{"$f":"SUM($AN$97:AN388,$AQ$97:AQ388)","v":67160},{"$f":"(AS388/(AVERAGE($AR$97:AR388))/AI388*12)","v":8.6269968931095703E-2},{"$f":"(AT388/(AVERAGE($AR$97:AR388))/AI388*12)","v":8.2882882882882886E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,1325275.5582486684,1000,0,1000,230,5080.2229732865626,1330355.7812219551,0,{"$f":"$C$13+SUM($AK$97:AK389,$AM$97:AM389)","v":626000},{"$f":"SUM($AN$97:AN389,$AO$97:AO389,$AQ$97:AQ389)","v":704355.78122195497},{"$f":"SUM($AN$97:AN389,$AQ$97:AQ389)","v":67390},{"$f":"(AS389/(AVERAGE($AR$97:AR389))/AI389*12)","v":8.6369268711690539E-2},{"$f":"(AT389/(AVERAGE($AR$97:AR389))/AI389*12)","v":8.263473053892214E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,1332585.7812219551,1000,0,1000,230,5108.2454946841608,1337694.0267166393,0,{"$f":"$C$13+SUM($AK$97:AK390,$AM$97:AM390)","v":628000},{"$f":"SUM($AN$97:AN390,$AO$97:AO390,$AQ$97:AQ390)","v":709694.02671663917},{"$f":"SUM($AN$97:AN390,$AQ$97:AQ390)","v":67620},{"$f":"(AS390/(AVERAGE($AR$97:AR390))/AI390*12)","v":8.6468964571019089E-2},{"$f":"(AT390/(AVERAGE($AR$97:AR390))/AI390*12)","v":8.2388059701492544E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,1339924.0267166393,1000,0,1000,230,5136.3754357471171,1345060.4021523865,0,{"$f":"$C$13+SUM($AK$97:AK391,$AM$97:AM391)","v":630000},{"$f":"SUM($AN$97:AN391,$AO$97:AO391,$AQ$97:AQ391)","v":715060.40215238626},{"$f":"SUM($AN$97:AN391,$AQ$97:AQ391)","v":67850},{"$f":"(AS391/(AVERAGE($AR$97:AR391))/AI391*12)","v":8.6569055950652091E-2},{"$f":"(AT391/(AVERAGE($AR$97:AR391))/AI391*12)","v":8.2142857142857156E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,1347290.4021523865,1000,0,1000,230,5164.6132082508148,1352455.0153606373,0,{"$f":"$C$13+SUM($AK$97:AK392,$AM$97:AM392)","v":632000},{"$f":"SUM($AN$97:AN392,$AO$97:AO392,$AQ$97:AQ392)","v":720455.0153606371},{"$f":"SUM($AN$97:AN392,$AQ$97:AQ392)","v":68080},{"$f":"(AS392/(AVERAGE($AR$97:AR392))/AI392*12)","v":8.66695423082008E-2},{"$f":"(AT392/(AVERAGE($AR$97:AR392))/AI392*12)","v":8.1899109792284881E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,1354685.0153606373,1000,0,1000,230,5192.9592255491098,1359877.9745861865,0,{"$f":"$C$13+SUM($AK$97:AK393,$AM$97:AM393)","v":634000},{"$f":"SUM($AN$97:AN393,$AO$97:AO393,$AQ$97:AQ393)","v":725877.97458618623},{"$f":"SUM($AN$97:AN393,$AQ$97:AQ393)","v":68310},{"$f":"(AS393/(AVERAGE($AR$97:AR393))/AI393*12)","v":8.6770423117110307E-2},{"$f":"(AT393/(AVERAGE($AR$97:AR393))/AI393*12)","v":8.16568047337278E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,1362107.9745861865,1000,0,1000,230,5221.4139025803815,1367329.3884887667,0,{"$f":"$C$13+SUM($AK$97:AK394,$AM$97:AM394)","v":636000},{"$f":"SUM($AN$97:AN394,$AO$97:AO394,$AQ$97:AQ394)","v":731329.38848876662},{"$f":"SUM($AN$97:AN394,$AQ$97:AQ394)","v":68540},{"$f":"(AS394/(AVERAGE($AR$97:AR394))/AI394*12)","v":8.6871697866456793E-2},{"$f":"(AT394/(AVERAGE($AR$97:AR394))/AI394*12)","v":8.1415929203539836E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,1369559.3884887667,1000,0,1000,230,5249.9776558736057,1374809.3661446404,0,{"$f":"$C$13+SUM($AK$97:AK395,$AM$97:AM395)","v":638000},{"$f":"SUM($AN$97:AN395,$AO$97:AO395,$AQ$97:AQ395)","v":736809.36614464025},{"$f":"SUM($AN$97:AN395,$AQ$97:AQ395)","v":68770},{"$f":"(AS395/(AVERAGE($AR$97:AR395))/AI395*12)","v":8.6973366060748403E-2},{"$f":"(AT395/(AVERAGE($AR$97:AR395))/AI395*12)","v":8.1176470588235298E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,1377039.3661446404,1000,0,1000,230,5278.6509035544541,1382318.0170481948,0,{"$f":"$C$13+SUM($AK$97:AK396,$AM$97:AM396)","v":640000},{"$f":"SUM($AN$97:AN396,$AO$97:AO396,$AQ$97:AQ396)","v":742318.01704819466},{"$f":"SUM($AN$97:AN396,$AQ$97:AQ396)","v":69000},{"$f":"(AS396/(AVERAGE($AR$97:AR396))/AI396*12)","v":8.7075427219729579E-2},{"$f":"(AT396/(AVERAGE($AR$97:AR396))/AI396*12)","v":8.0938416422287399E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,1384548.0170481948,1000,0,1000,230,5307.4340653514128,1389855.4511135463,0,{"$f":"$C$13+SUM($AK$97:AK397,$AM$97:AM397)","v":642000},{"$f":"SUM($AN$97:AN397,$AO$97:AO397,$AQ$97:AQ397)","v":747855.45111354603},{"$f":"SUM($AN$97:AN397,$AQ$97:AQ397)","v":69230},{"$f":"(AS397/(AVERAGE($AR$97:AR397))/AI397*12)","v":8.7177880878189201E-2},{"$f":"(AT397/(AVERAGE($AR$97:AR397))/AI397*12)","v":8.0701754385964913E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302,1392085.4511135463,1000,0,1000,230,5336.3275626019267,1397421.7786761483,0,{"$f":"$C$13+SUM($AK$97:AK398,$AM$97:AM398)","v":644000},{"$f":"SUM($AN$97:AN398,$AO$97:AO398,$AQ$97:AQ398)","v":753421.77867614792},{"$f":"SUM($AN$97:AN398,$AQ$97:AQ398)","v":69460},{"$f":"(AS398/(AVERAGE($AR$97:AR398))/AI398*12)","v":8.7280726585771976E-2},{"$f":"(AT398/(AVERAGE($AR$97:AR398))/AI398*12)","v":8.0466472303207005E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,1399651.7786761483,1000,0,1000,230,5365.3318182585681,1405017.1104944069,0,{"$f":"$C$13+SUM($AK$97:AK399,$AM$97:AM399)","v":646000},{"$f":"SUM($AN$97:AN399,$AO$97:AO399,$AQ$97:AQ399)","v":759017.11049440654},{"$f":"SUM($AN$97:AN399,$AQ$97:AQ399)","v":69690},{"$f":"(AS399/(AVERAGE($AR$97:AR399))/AI399*12)","v":8.7383963906793288E-2},{"$f":"(AT399/(AVERAGE($AR$97:AR399))/AI399*12)","v":8.0232558139534879E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304,1407247.1104944069,1000,0,1000,230,5394.4472568952269,1412641.5577513021,0,{"$f":"$C$13+SUM($AK$97:AK400,$AM$97:AM400)","v":648000},{"$f":"SUM($AN$97:AN400,$AO$97:AO400,$AQ$97:AQ400)","v":764641.55775130179},{"$f":"SUM($AN$97:AN400,$AQ$97:AQ400)","v":69920},{"$f":"(AS400/(AVERAGE($AR$97:AR400))/AI400*12)","v":8.7487592420057408E-2},{"$f":"(AT400/(AVERAGE($AR$97:AR400))/AI400*12)","v":8.0000000000000002E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,{"$f":"AP400+AK401+AM401+AN401","v":1414871.5577513021},1000,0,1000,230,5423.674304713325,1420295.2320560154,0,{"$f":"$C$13+SUM($AK$97:AK401,$AM$97:AM401)","v":650000},{"$f":"SUM($AN$97:AN401,$AO$97:AO401,$AQ$97:AQ401)","v":770295.23205601517},{"$f":"SUM($AN$97:AN401,$AQ$97:AQ401)","v":70150},{"$f":"(AS401/(AVERAGE($AR$97:AR401))/AI401*12)","v":8.7591611718678866E-2},{"$f":"(AT401/(AVERAGE($AR$97:AR401))/AI401*12)","v":7.9768786127167625E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306,1422525.2320560154,1000,0,1000,230,5453.0133895480585,1427978.2454455635,0,{"$f":"$C$13+SUM($AK$97:AK402,$AM$97:AM402)","v":652000},{"$f":"SUM($AN$97:AN402,$AO$97:AO402,$AQ$97:AQ402)","v":775978.24544556323},{"$f":"SUM($AN$97:AN402,$AQ$97:AQ402)","v":70380},{"$f":"(AS402/(AVERAGE($AR$97:AR402))/AI402*12)","v":8.7696021409907135E-2},{"$f":"(AT402/(AVERAGE($AR$97:AR402))/AI402*12)","v":7.9538904899135454E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,1430208.2454455635,1000,0,1000,230,5482.46494087466,1435690.7103864381,0,{"$f":"$C$13+SUM($AK$97:AK403,$AM$97:AM403)","v":654000},{"$f":"SUM($AN$97:AN403,$AO$97:AO403,$AQ$97:AQ403)","v":781690.71038643783},{"$f":"SUM($AN$97:AN403,$AQ$97:AQ403)","v":70610},{"$f":"(AS403/(AVERAGE($AR$97:AR403))/AI403*12)","v":8.7800821114954269E-2},{"$f":"(AT403/(AVERAGE($AR$97:AR403))/AI403*12)","v":7.9310344827586213E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,1437920.7103864381,1000,0,1000,230,5512.0293898146783,1443432.7397762528,0,{"$f":"$C$13+SUM($AK$97:AK404,$AM$97:AM404)","v":656000},{"$f":"SUM($AN$97:AN404,$AO$97:AO404,$AQ$97:AQ404)","v":787432.73977625254},{"$f":"SUM($AN$97:AN404,$AQ$97:AQ404)","v":70840},{"$f":"(AS404/(AVERAGE($AR$97:AR404))/AI404*12)","v":8.790601046882586E-2},{"$f":"(AT404/(AVERAGE($AR$97:AR404))/AI404*12)","v":7.908309455587393E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,1445662.7397762528,1000,0,1000,230,5541.7071691423016,{"$f":"AJ405+AO405","v":1451204.4469453951},0,{"$f":"$C$13+SUM($AK$97:AK405,$AM$97:AM405)","v":658000},{"$f":"SUM($AN$97:AN405,$AO$97:AO405,$AQ$97:AQ405)","v":793204.44694539485},{"$f":"SUM($AN$97:AN405,$AQ$97:AQ405)","v":71070},{"$f":"(AS405/(AVERAGE($AR$97:AR405))/AI405*12)","v":8.8011589120154776E-2},{"$f":"(AT405/(AVERAGE($AR$97:AR405))/AI405*12)","v":7.8857142857142858E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,1453434.4469453951,1000,0,1000,230,5571.4987132906817,1459005.9456586859,0,{"$f":"$C$13+SUM($AK$97:AK406,$AM$97:AM406)","v":660000},{"$f":"SUM($AN$97:AN406,$AO$97:AO406,$AQ$97:AQ406)","v":799005.94565868552},{"$f":"SUM($AN$97:AN406,$AQ$97:AQ406)","v":71300},{"$f":"(AS406/(AVERAGE($AR$97:AR406))/AI406*12)","v":8.8117556731037827E-2},{"$f":"(AT406/(AVERAGE($AR$97:AR406))/AI406*12)","v":7.8632478632478641E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,1461235.9456586859,1000,0,1000,230,5601.4044583582954,1466837.3501170441,0,{"$f":"$C$13+SUM($AK$97:AK407,$AM$97:AM407)","v":662000},{"$f":"SUM($AN$97:AN407,$AO$97:AO407,$AQ$97:AQ407)","v":804837.35011704382},{"$f":"SUM($AN$97:AN407,$AQ$97:AQ407)","v":71530},{"$f":"(AS407/(AVERAGE($AR$97:AR407))/AI407*12)","v":8.8223912976875596E-2},{"$f":"(AT407/(AVERAGE($AR$97:AR407))/AI407*12)","v":7.8409090909090911E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,1469067.3501170441,1000,0,1000,230,5631.4248421153352,1474698.7749591593,0,{"$f":"$C$13+SUM($AK$97:AK408,$AM$97:AM408)","v":664000},{"$f":"SUM($AN$97:AN408,$AO$97:AO408,$AQ$97:AQ408)","v":810698.7749591592},{"$f":"SUM($AN$97:AN408,$AQ$97:AQ408)","v":71760},{"$f":"(AS408/(AVERAGE($AR$97:AR408))/AI408*12)","v":8.8330657546214775E-2},{"$f":"(AT408/(AVERAGE($AR$97:AR408))/AI408*12)","v":7.8186968838526907E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,1476928.7749591593,1000,0,1000,230,5661.5603040101114,1482590.3352631694,0,{"$f":"$C$13+SUM($AK$97:AK409,$AM$97:AM409)","v":666000},{"$f":"SUM($AN$97:AN409,$AO$97:AO409,$AQ$97:AQ409)","v":816590.33526316925},{"$f":"SUM($AN$97:AN409,$AQ$97:AQ409)","v":71990},{"$f":"(AS409/(AVERAGE($AR$97:AR409))/AI409*12)","v":8.8437790140593414E-2},{"$f":"(AT409/(AVERAGE($AR$97:AR409))/AI409*12)","v":7.7966101694915257E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314,1484820.3352631694,1000,0,1000,230,5691.8112851754822,1490512.1465483448,0,{"$f":"$C$13+SUM($AK$97:AK410,$AM$97:AM410)","v":668000},{"$f":"SUM($AN$97:AN410,$AO$97:AO410,$AQ$97:AQ410)","v":822512.14654834475},{"$f":"SUM($AN$97:AN410,$AQ$97:AQ410)","v":72220},{"$f":"(AS410/(AVERAGE($AR$97:AR410))/AI410*12)","v":8.8545310474388947E-2},{"$f":"(AT410/(AVERAGE($AR$97:AR410))/AI410*12)","v":7.7746478873239443E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,1492742.1465483448,1000,0,1000,230,5722.1782284353212,1498464.3247767801,0,{"$f":"$C$13+SUM($AK$97:AK411,$AM$97:AM411)","v":670000},{"$f":"SUM($AN$97:AN411,$AO$97:AO411,$AQ$97:AQ411)","v":828464.32477678009},{"$f":"SUM($AN$97:AN411,$AQ$97:AQ411)","v":72450},{"$f":"(AS411/(AVERAGE($AR$97:AR411))/AI411*12)","v":8.8653218274668821E-2},{"$f":"(AT411/(AVERAGE($AR$97:AR411))/AI411*12)","v":7.7528089887640445E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,1500694.3247767801,1000,0,1000,230,5752.661578310991,1506446.986355091,0,{"$f":"$C$13+SUM($AK$97:AK412,$AM$97:AM412)","v":672000},{"$f":"SUM($AN$97:AN412,$AO$97:AO412,$AQ$97:AQ412)","v":834446.9863550911},{"$f":"SUM($AN$97:AN412,$AQ$97:AQ412)","v":72680},{"$f":"(AS412/(AVERAGE($AR$97:AR412))/AI412*12)","v":8.8761513281043619E-2},{"$f":"(AT412/(AVERAGE($AR$97:AR412))/AI412*12)","v":7.7310924369747899E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,1508676.986355091,1000,0,1000,230,5783.2617810278489,1514460.2481361188,0,{"$f":"$C$13+SUM($AK$97:AK413,$AM$97:AM413)","v":674000},{"$f":"SUM($AN$97:AN413,$AO$97:AO413,$AQ$97:AQ413)","v":840460.24813611899},{"$f":"SUM($AN$97:AN413,$AQ$97:AQ413)","v":72910},{"$f":"(AS413/(AVERAGE($AR$97:AR413))/AI413*12)","v":8.8870195245523032E-2},{"$f":"(AT413/(AVERAGE($AR$97:AR413))/AI413*12)","v":7.7094972067039101E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318,1516690.2481361188,1000,0,1000,230,5813.9792845217889,1522504.2274206406,0,{"$f":"$C$13+SUM($AK$97:AK414,$AM$97:AM414)","v":676000},{"$f":"SUM($AN$97:AN414,$AO$97:AO414,$AQ$97:AQ414)","v":846504.22742064076},{"$f":"SUM($AN$97:AN414,$AQ$97:AQ414)","v":73140},{"$f":"(AS414/(AVERAGE($AR$97:AR414))/AI414*12)","v":8.897926393237407E-2},{"$f":"(AT414/(AVERAGE($AR$97:AR414))/AI414*12)","v":7.6880222841225632E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,1524734.2274206406,1000,0,1000,230,5844.8145384457894,1530579.0419590864,0,{"$f":"$C$13+SUM($AK$97:AK415,$AM$97:AM415)","v":678000},{"$f":"SUM($AN$97:AN415,$AO$97:AO415,$AQ$97:AQ415)","v":852579.04195908655},{"$f":"SUM($AN$97:AN415,$AQ$97:AQ415)","v":73370},{"$f":"(AS415/(AVERAGE($AR$97:AR415))/AI415*12)","v":8.9088719117981871E-2},{"$f":"(AT415/(AVERAGE($AR$97:AR415))/AI415*12)","v":7.6666666666666654E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,1532809.0419590864,1000,0,1000,230,5875.7679941764982,1538684.809953263,0,{"$f":"$C$13+SUM($AK$97:AK416,$AM$97:AM416)","v":680000},{"$f":"SUM($AN$97:AN416,$AO$97:AO416,$AQ$97:AQ416)","v":858684.80995326303},{"$f":"SUM($AN$97:AN416,$AQ$97:AQ416)","v":73600},{"$f":"(AS416/(AVERAGE($AR$97:AR416))/AI416*12)","v":8.9198560590712933E-2},{"$f":"(AT416/(AVERAGE($AR$97:AR416))/AI416*12)","v":7.6454293628808864E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,1540914.809953263,{"$f":"IF(($AH$70-$AH$71)>=AI417,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI417,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},5906.8401048208407,1546821.6500580839,0,{"$f":"$C$13+SUM($AK$97:AK417,$AM$97:AM417)","v":682000},{"$f":"SUM($AN$97:AN417,$AO$97:AO417,$AQ$97:AQ417)","v":864821.65005808382},{"$f":"SUM($AN$97:AN417,$AQ$97:AQ417)","v":73830},{"$f":"(AS417/(AVERAGE($AR$97:AR417))/AI417*12)","v":8.9308788150780596E-2},{"$f":"(AT417/(AVERAGE($AR$97:AR417))/AI417*12)","v":7.6243093922651935E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322,{"$f":"AP417+AK418+AM418+AN418","v":1549051.6500580839},1000,0,1000,230,{"$f":"AJ418*$AF$51/12","v":5938.0313252226551},1554989.6813833066,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK418,$AM$97:AM418)","v":684000},{"$f":"SUM($AN$97:AN418,$AO$97:AO418,$AQ$97:AQ418)","v":870989.68138330651},{"$f":"SUM($AN$97:AN418,$AQ$97:AQ418)","v":74060},{"$f":"(AS418/(AVERAGE($AR$97:AR418))/AI418*12)","v":8.9419401610113081E-2},{"$f":"(AT418/(AVERAGE($AR$97:AR418))/AI418*12)","v":7.6033057851239679E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,1557219.6813833066,1000,0,1000,230,5969.3421119693421,1563189.023495276,0,{"$f":"$C$13+SUM($AK$97:AK419,$AM$97:AM419)","v":686000},{"$f":"SUM($AN$97:AN419,$AO$97:AO419,$AQ$97:AQ419)","v":877189.02349527588},{"$f":"SUM($AN$97:AN419,$AQ$97:AQ419)","v":74290},{"$f":"(AS419/(AVERAGE($AR$97:AR419))/AI419*12)","v":8.9530400792223588E-2},{"$f":"(AT419/(AVERAGE($AR$97:AR419))/AI419*12)","v":7.5824175824175831E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,1565419.023495276,1000,0,1000,230,6000.7729233985583,1571419.7964186745,0,{"$f":"$C$13+SUM($AK$97:AK420,$AM$97:AM420)","v":688000},{"$f":"SUM($AN$97:AN420,$AO$97:AO420,$AQ$97:AQ420)","v":883419.79641867441},{"$f":"SUM($AN$97:AN420,$AQ$97:AQ420)","v":74520},{"$f":"(AS420/(AVERAGE($AR$97:AR420))/AI420*12)","v":8.964178553208263E-2},{"$f":"(AT420/(AVERAGE($AR$97:AR420))/AI420*12)","v":7.5616438356164387E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,1573649.7964186745,1000,0,1000,230,6032.3242196049187,{"$f":"AJ421+AO421","v":1579682.1206382795},0,{"$f":"$C$13+SUM($AK$97:AK421,$AM$97:AM421)","v":690000},{"$f":"SUM($AN$97:AN421,$AO$97:AO421,$AQ$97:AQ421)","v":889682.12063827936},{"$f":"SUM($AN$97:AN421,$AQ$97:AQ421)","v":74750},{"$f":"(AS421/(AVERAGE($AR$97:AR421))/AI421*12)","v":8.9753555675992858E-2},{"$f":"(AT421/(AVERAGE($AR$97:AR421))/AI421*12)","v":7.5409836065573766E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,1581912.1206382795,1000,0,1000,230,6063.9964624467384,1587976.1171007261,0,{"$f":"$C$13+SUM($AK$97:AK422,$AM$97:AM422)","v":692000},{"$f":"SUM($AN$97:AN422,$AO$97:AO422,$AQ$97:AQ422)","v":895976.11710072611},{"$f":"SUM($AN$97:AN422,$AQ$97:AQ422)","v":74980},{"$f":"(AS422/(AVERAGE($AR$97:AR422))/AI422*12)","v":8.9865711081465641E-2},{"$f":"(AT422/(AVERAGE($AR$97:AR422))/AI422*12)","v":7.5204359673024515E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327,1590206.1171007261,1000,0,1000,230,6095.7901155527834,1596301.9072162788,0,{"$f":"$C$13+SUM($AK$97:AK423,$AM$97:AM423)","v":694000},{"$f":"SUM($AN$97:AN423,$AO$97:AO423,$AQ$97:AQ423)","v":902301.90721627895},{"$f":"SUM($AN$97:AN423,$AQ$97:AQ423)","v":75210},{"$f":"(AS423/(AVERAGE($AR$97:AR423))/AI423*12)","v":8.9978251617100019E-2},{"$f":"(AT423/(AVERAGE($AR$97:AR423))/AI423*12)","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,1598531.9072162788,1000,0,1000,230,6127.7056443290685,1604659.6128606079,0,{"$f":"$C$13+SUM($AK$97:AK424,$AM$97:AM424)","v":696000},{"$f":"SUM($AN$97:AN424,$AO$97:AO424,$AQ$97:AQ424)","v":908659.61286060803},{"$f":"SUM($AN$97:AN424,$AQ$97:AQ424)","v":75440},{"$f":"(AS424/(AVERAGE($AR$97:AR424))/AI424*12)","v":9.009117716246362E-2},{"$f":"(AT424/(AVERAGE($AR$97:AR424))/AI424*12)","v":7.4796747967479675E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329,1606889.6128606079,1000,0,1000,230,6159.7435159656634,1613049.3563765737,0,{"$f":"$C$13+SUM($AK$97:AK425,$AM$97:AM425)","v":698000},{"$f":"SUM($AN$97:AN425,$AO$97:AO425,$AQ$97:AQ425)","v":915049.35637657368},{"$f":"SUM($AN$97:AN425,$AQ$97:AQ425)","v":75670},{"$f":"(AS425/(AVERAGE($AR$97:AR425))/AI425*12)","v":9.0204487607975725E-2},{"$f":"(AT425/(AVERAGE($AR$97:AR425))/AI425*12)","v":7.4594594594594599E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,1615279.3563765737,1000,0,1000,230,6191.904199443532,1621471.2605760172,0,{"$f":"$C$13+SUM($AK$97:AK426,$AM$97:AM426)","v":700000},{"$f":"SUM($AN$97:AN426,$AO$97:AO426,$AQ$97:AQ426)","v":921471.2605760172},{"$f":"SUM($AN$97:AN426,$AQ$97:AQ426)","v":75900},{"$f":"(AS426/(AVERAGE($AR$97:AR426))/AI426*12)","v":9.0318182854792178E-2},{"$f":"(AT426/(AVERAGE($AR$97:AR426))/AI426*12)","v":7.4393530997304575E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,1623701.2605760172,1000,0,1000,230,6224.188165541399,1629925.4487415587,0,{"$f":"$C$13+SUM($AK$97:AK427,$AM$97:AM427)","v":702000},{"$f":"SUM($AN$97:AN427,$AO$97:AO427,$AQ$97:AQ427)","v":927925.44874155859},{"$f":"SUM($AN$97:AN427,$AQ$97:AQ427)","v":76130},{"$f":"(AS427/(AVERAGE($AR$97:AR427))/AI427*12)","v":9.0432262814692396E-2},{"$f":"(AT427/(AVERAGE($AR$97:AR427))/AI427*12)","v":7.4193548387096776E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,1632155.4487415587,1000,0,1000,230,6256.5958868426414,1638412.0446284013,0,{"$f":"$C$13+SUM($AK$97:AK428,$AM$97:AM428)","v":704000},{"$f":"SUM($AN$97:AN428,$AO$97:AO428,$AQ$97:AQ428)","v":934412.04462840129},{"$f":"SUM($AN$97:AN428,$AQ$97:AQ428)","v":76360},{"$f":"(AS428/(AVERAGE($AR$97:AR428))/AI428*12)","v":9.054672740996815E-2},{"$f":"(AT428/(AVERAGE($AR$97:AR428))/AI428*12)","v":7.3994638069705097E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,1640642.0446284013,1000,0,1000,230,6289.127837742205,1646931.1724661435,0,{"$f":"$C$13+SUM($AK$97:AK429,$AM$97:AM429)","v":706000},{"$f":"SUM($AN$97:AN429,$AO$97:AO429,$AQ$97:AQ429)","v":940931.1724661435},{"$f":"SUM($AN$97:AN429,$AQ$97:AQ429)","v":76590},{"$f":"(AS429/(AVERAGE($AR$97:AR429))/AI429*12)","v":9.0661576573314404E-2},{"$f":"(AT429/(AVERAGE($AR$97:AR429))/AI429*12)","v":7.3796791443850257E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334,1649161.1724661435,1000,0,1000,230,6321.78449445355,1655482.9569605971,0,{"$f":"$C$13+SUM($AK$97:AK430,$AM$97:AM430)","v":708000},{"$f":"SUM($AN$97:AN430,$AO$97:AO430,$AQ$97:AQ430)","v":947482.95696059708},{"$f":"SUM($AN$97:AN430,$AQ$97:AQ430)","v":76820},{"$f":"(AS430/(AVERAGE($AR$97:AR430))/AI430*12)","v":9.0776810247721884E-2},{"$f":"(AT430/(AVERAGE($AR$97:AR430))/AI430*12)","v":7.3600000000000002E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,1657712.9569605971,1000,0,1000,230,6354.5663350156219,1664067.5232956128,0,{"$f":"$C$13+SUM($AK$97:AK431,$AM$97:AM431)","v":710000},{"$f":"SUM($AN$97:AN431,$AO$97:AO431,$AQ$97:AQ431)","v":954067.52329561266},{"$f":"SUM($AN$97:AN431,$AQ$97:AQ431)","v":77050},{"$f":"(AS431/(AVERAGE($AR$97:AR431))/AI431*12)","v":9.0892428386371474E-2},{"$f":"(AT431/(AVERAGE($AR$97:AR431))/AI431*12)","v":7.3404255319148943E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,1666297.5232956128,1000,0,1000,230,6387.4738392998488,1672684.9971349125,0,{"$f":"$C$13+SUM($AK$97:AK432,$AM$97:AM432)","v":712000},{"$f":"SUM($AN$97:AN432,$AO$97:AO432,$AQ$97:AQ432)","v":960684.99713491253},{"$f":"SUM($AN$97:AN432,$AQ$97:AQ432)","v":77280},{"$f":"(AS432/(AVERAGE($AR$97:AR432))/AI432*12)","v":9.1008430952530556E-2},{"$f":"(AT432/(AVERAGE($AR$97:AR432))/AI432*12)","v":7.3209549071618033E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,1674914.9971349125,1000,0,1000,230,6420.5074890171645,1681335.5046239297,0,{"$f":"$C$13+SUM($AK$97:AK433,$AM$97:AM433)","v":714000},{"$f":"SUM($AN$97:AN433,$AO$97:AO433,$AQ$97:AQ433)","v":967335.50462392974},{"$f":"SUM($AN$97:AN433,$AQ$97:AQ433)","v":77510},{"$f":"(AS433/(AVERAGE($AR$97:AR433))/AI433*12)","v":9.112481791945079E-2},{"$f":"(AT433/(AVERAGE($AR$97:AR433))/AI433*12)","v":7.3015873015873003E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,1683565.5046239297,1000,0,1000,230,6453.6677677250636,1690019.1723916547,0,{"$f":"$C$13+SUM($AK$97:AK434,$AM$97:AM434)","v":716000},{"$f":"SUM($AN$97:AN434,$AO$97:AO434,$AQ$97:AQ434)","v":974019.17239165481},{"$f":"SUM($AN$97:AN434,$AQ$97:AQ434)","v":77740},{"$f":"(AS434/(AVERAGE($AR$97:AR434))/AI434*12)","v":9.1241589270267889E-2},{"$f":"(AT434/(AVERAGE($AR$97:AR434))/AI434*12)","v":7.282321899736148E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,1692249.1723916547,1000,0,1000,230,6486.9551608346765,1698736.1275524893,0,{"$f":"$C$13+SUM($AK$97:AK435,$AM$97:AM435)","v":718000},{"$f":"SUM($AN$97:AN435,$AO$97:AO435,$AQ$97:AQ435)","v":980736.12755248952},{"$f":"SUM($AN$97:AN435,$AQ$97:AQ435)","v":77970},{"$f":"(AS435/(AVERAGE($AR$97:AR435))/AI435*12)","v":9.1358744997903057E-2},{"$f":"(AT435/(AVERAGE($AR$97:AR435))/AI435*12)","v":7.2631578947368429E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,1700966.1275524893,1000,0,1000,230,6520.3701556178758,1707486.4977081071,0,{"$f":"$C$13+SUM($AK$97:AK436,$AM$97:AM436)","v":720000},{"$f":"SUM($AN$97:AN436,$AO$97:AO436,$AQ$97:AQ436)","v":987486.49770810734},{"$f":"SUM($AN$97:AN436,$AQ$97:AQ436)","v":78200},{"$f":"(AS436/(AVERAGE($AR$97:AR436))/AI436*12)","v":9.1476285104965929E-2},{"$f":"(AT436/(AVERAGE($AR$97:AR436))/AI436*12)","v":7.2440944881889766E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,1709716.4977081071,1000,0,1000,230,6553.9132412144099,1716270.4109493215,0,{"$f":"$C$13+SUM($AK$97:AK437,$AM$97:AM437)","v":722000},{"$f":"SUM($AN$97:AN437,$AO$97:AO437,$AQ$97:AQ437)","v":994270.4109493217},{"$f":"SUM($AN$97:AN437,$AQ$97:AQ437)","v":78430},{"$f":"(AS437/(AVERAGE($AR$97:AR437))/AI437*12)","v":9.1594209603659243E-2},{"$f":"(AT437/(AVERAGE($AR$97:AR437))/AI437*12)","v":7.2251308900523562E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,1718500.4109493215,1000,0,1000,230,6587.5849086390654,1725087.9958579605,0,{"$f":"$C$13+SUM($AK$97:AK438,$AM$97:AM438)","v":724000},{"$f":"SUM($AN$97:AN438,$AO$97:AO438,$AQ$97:AQ438)","v":1001087.9958579608},{"$f":"SUM($AN$97:AN438,$AQ$97:AQ438)","v":78660},{"$f":"(AS438/(AVERAGE($AR$97:AR438))/AI438*12)","v":9.1712518515685112E-2},{"$f":"(AT438/(AVERAGE($AR$97:AR438))/AI438*12)","v":7.2062663185378595E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,1727317.9958579605,1000,0,1000,230,6621.3856507888486,1733939.3815087494,0,{"$f":"$C$13+SUM($AK$97:AK439,$AM$97:AM439)","v":726000},{"$f":"SUM($AN$97:AN439,$AO$97:AO439,$AQ$97:AQ439)","v":1007939.3815087497},{"$f":"SUM($AN$97:AN439,$AQ$97:AQ439)","v":78890},{"$f":"(AS439/(AVERAGE($AR$97:AR439))/AI439*12)","v":9.1831211872152846E-2},{"$f":"(AT439/(AVERAGE($AR$97:AR439))/AI439*12)","v":7.1874999999999994E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344,1736169.3815087494,1000,0,1000,230,6655.3159624502068,1742824.6974711996,0,{"$f":"$C$13+SUM($AK$97:AK440,$AM$97:AM440)","v":728000},{"$f":"SUM($AN$97:AN440,$AO$97:AO440,$AQ$97:AQ440)","v":1014824.6974711999},{"$f":"SUM($AN$97:AN440,$AQ$97:AQ440)","v":79120},{"$f":"(AS440/(AVERAGE($AR$97:AR440))/AI440*12)","v":9.1950289713488356E-2},{"$f":"(AT440/(AVERAGE($AR$97:AR440))/AI440*12)","v":7.1688311688311683E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,1745054.6974711996,1000,0,1000,230,6689.3763403062649,1751744.0738115059,0,{"$f":"$C$13+SUM($AK$97:AK441,$AM$97:AM441)","v":730000},{"$f":"SUM($AN$97:AN441,$AO$97:AO441,$AQ$97:AQ441)","v":1021744.0738115062},{"$f":"SUM($AN$97:AN441,$AQ$97:AQ441)","v":79350},{"$f":"(AS441/(AVERAGE($AR$97:AR441))/AI441*12)","v":9.2069752089345008E-2},{"$f":"(AT441/(AVERAGE($AR$97:AR441))/AI441*12)","v":7.1502590673575128E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346,1753974.0738115059,1000,0,1000,230,6723.5672829441064,1760697.6410944501,0,{"$f":"$C$13+SUM($AK$97:AK442,$AM$97:AM442)","v":732000},{"$f":"SUM($AN$97:AN442,$AO$97:AO442,$AQ$97:AQ442)","v":1028697.6410944503},{"$f":"SUM($AN$97:AN442,$AQ$97:AQ442)","v":79580},{"$f":"(AS442/(AVERAGE($AR$97:AR442))/AI442*12)","v":9.2189599058515953E-2},{"$f":"(AT442/(AVERAGE($AR$97:AR442))/AI442*12)","v":7.1317829457364333E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,1762927.6410944501,1000,0,1000,230,6757.8892908620583,1769685.5303853122,0,{"$f":"$C$13+SUM($AK$97:AK443,$AM$97:AM443)","v":734000},{"$f":"SUM($AN$97:AN443,$AO$97:AO443,$AQ$97:AQ443)","v":1035685.5303853123},{"$f":"SUM($AN$97:AN443,$AQ$97:AQ443)","v":79810},{"$f":"(AS443/(AVERAGE($AR$97:AR443))/AI443*12)","v":9.2309830688848071E-2},{"$f":"(AT443/(AVERAGE($AR$97:AR443))/AI443*12)","v":7.1134020618556703E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,1771915.5303853122,1000,0,1000,230,6792.3428664770299,1778707.8732517892,0,{"$f":"$C$13+SUM($AK$97:AK444,$AM$97:AM444)","v":736000},{"$f":"SUM($AN$97:AN444,$AO$97:AO444,$AQ$97:AQ444)","v":1042707.8732517892},{"$f":"SUM($AN$97:AN444,$AQ$97:AQ444)","v":80040},{"$f":"(AS444/(AVERAGE($AR$97:AR444))/AI444*12)","v":9.2430447057157111E-2},{"$f":"(AT444/(AVERAGE($AR$97:AR444))/AI444*12)","v":7.0951156812339329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349,1780937.8732517892,1000,0,1000,230,6826.9285141318587,1787764.8017659211,0,{"$f":"$C$13+SUM($AK$97:AK445,$AM$97:AM445)","v":738000},{"$f":"SUM($AN$97:AN445,$AO$97:AO445,$AQ$97:AQ445)","v":1049764.8017659211},{"$f":"SUM($AN$97:AN445,$AQ$97:AQ445)","v":80270},{"$f":"(AS445/(AVERAGE($AR$97:AR445))/AI445*12)","v":9.2551448249144463E-2},{"$f":"(AT445/(AVERAGE($AR$97:AR445))/AI445*12)","v":7.0769230769230761E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,1789994.8017659211,1000,0,1000,230,6861.6467401026975,1796856.4485060237,0,{"$f":"$C$13+SUM($AK$97:AK446,$AM$97:AM446)","v":740000},{"$f":"SUM($AN$97:AN446,$AO$97:AO446,$AQ$97:AQ446)","v":1056856.4485060237},{"$f":"SUM($AN$97:AN446,$AQ$97:AQ446)","v":80500},{"$f":"(AS446/(AVERAGE($AR$97:AR446))/AI446*12)","v":9.2672834359315198E-2},{"$f":"(AT446/(AVERAGE($AR$97:AR446))/AI446*12)","v":7.0588235294117641E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,1799086.4485060237,1000,0,1000,230,6896.4980526064246,1805982.9465586301,0,{"$f":"$C$13+SUM($AK$97:AK447,$AM$97:AM447)","v":742000},{"$f":"SUM($AN$97:AN447,$AO$97:AO447,$AQ$97:AQ447)","v":1063982.9465586301},{"$f":"SUM($AN$97:AN447,$AQ$97:AQ447)","v":80730},{"$f":"(AS447/(AVERAGE($AR$97:AR447))/AI447*12)","v":9.2794605490897436E-2},{"$f":"(AT447/(AVERAGE($AR$97:AR447))/AI447*12)","v":7.0408163265306117E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,1808212.9465586301,1000,0,1000,230,6931.4829618080812,1815144.4295204382,0,{"$f":"$C$13+SUM($AK$97:AK448,$AM$97:AM448)","v":744000},{"$f":"SUM($AN$97:AN448,$AO$97:AO448,$AQ$97:AQ448)","v":1071144.4295204382},{"$f":"SUM($AN$97:AN448,$AQ$97:AQ448)","v":80960},{"$f":"(AS448/(AVERAGE($AR$97:AR448))/AI448*12)","v":9.2916761755763203E-2},{"$f":"(AT448/(AVERAGE($AR$97:AR448))/AI448*12)","v":7.0229007633587784E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,1817374.4295204382,1000,0,1000,230,6966.601979828346,1824341.0315002666,0,{"$f":"$C$13+SUM($AK$97:AK449,$AM$97:AM449)","v":746000},{"$f":"SUM($AN$97:AN449,$AO$97:AO449,$AQ$97:AQ449)","v":1078341.0315002666},{"$f":"SUM($AN$97:AN449,$AQ$97:AQ449)","v":81190},{"$f":"(AS449/(AVERAGE($AR$97:AR449))/AI449*12)","v":9.303930327435038E-2},{"$f":"(AT449/(AVERAGE($AR$97:AR449))/AI449*12)","v":7.0050761421319788E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354,1826571.0315002666,1000,0,1000,230,7001.8556207510219,1833572.8871210176,0,{"$f":"$C$13+SUM($AK$97:AK450,$AM$97:AM450)","v":748000},{"$f":"SUM($AN$97:AN450,$AO$97:AO450,$AQ$97:AQ450)","v":1085572.8871210176},{"$f":"SUM($AN$97:AN450,$AQ$97:AQ450)","v":81420},{"$f":"(AS450/(AVERAGE($AR$97:AR450))/AI450*12)","v":9.3162230175586142E-2},{"$f":"(AT450/(AVERAGE($AR$97:AR450))/AI450*12)","v":6.9873417721518991E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355,1835802.8871210176,1000,0,1000,230,7037.2444006305668,1842840.131521648,0,{"$f":"$C$13+SUM($AK$97:AK451,$AM$97:AM451)","v":750000},{"$f":"SUM($AN$97:AN451,$AO$97:AO451,$AQ$97:AQ451)","v":1092840.131521648},{"$f":"SUM($AN$97:AN451,$AQ$97:AQ451)","v":81650},{"$f":"(AS451/(AVERAGE($AR$97:AR451))/AI451*12)","v":9.3285542596811627E-2},{"$f":"(AT451/(AVERAGE($AR$97:AR451))/AI451*12)","v":6.9696969696969703E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,1845070.131521648,1000,0,1000,230,7072.7688374996505,1852142.9003591477,0,{"$f":"$C$13+SUM($AK$97:AK452,$AM$97:AM452)","v":752000},{"$f":"SUM($AN$97:AN452,$AO$97:AO452,$AQ$97:AQ452)","v":1100142.9003591477},{"$f":"SUM($AN$97:AN452,$AQ$97:AQ452)","v":81880},{"$f":"(AS452/(AVERAGE($AR$97:AR452))/AI452*12)","v":9.3409240683707678E-2},{"$f":"(AT452/(AVERAGE($AR$97:AR452))/AI452*12)","v":6.9521410579345081E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,1854372.9003591477,1000,0,1000,230,7108.4294513767336,1861481.3298105244,0,{"$f":"$C$13+SUM($AK$97:AK453,$AM$97:AM453)","v":754000},{"$f":"SUM($AN$97:AN453,$AO$97:AO453,$AQ$97:AQ453)","v":1107481.3298105244},{"$f":"SUM($AN$97:AN453,$AQ$97:AQ453)","v":82110},{"$f":"(AS453/(AVERAGE($AR$97:AR453))/AI453*12)","v":9.3533324590222067E-2},{"$f":"(AT453/(AVERAGE($AR$97:AR453))/AI453*12)","v":6.9346733668341704E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,1863711.3298105244,1000,0,1000,230,7144.226764273677,1870855.556574798,0,{"$f":"$C$13+SUM($AK$97:AK454,$AM$97:AM454)","v":756000},{"$f":"SUM($AN$97:AN454,$AO$97:AO454,$AQ$97:AQ454)","v":1114855.556574798},{"$f":"SUM($AN$97:AN454,$AQ$97:AQ454)","v":82340},{"$f":"(AS454/(AVERAGE($AR$97:AR454))/AI454*12)","v":9.3657794478497758E-2},{"$f":"(AT454/(AVERAGE($AR$97:AR454))/AI454*12)","v":6.9172932330827065E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359,1873085.556574798,1000,0,1000,230,7180.1613002033919,1880265.7178750013,0,{"$f":"$C$13+SUM($AK$97:AK455,$AM$97:AM455)","v":758000},{"$f":"SUM($AN$97:AN455,$AO$97:AO455,$AQ$97:AQ455)","v":1122265.7178750013},{"$f":"SUM($AN$97:AN455,$AQ$97:AQ455)","v":82570},{"$f":"(AS455/(AVERAGE($AR$97:AR455))/AI455*12)","v":9.378265051880233E-2},{"$f":"(AT455/(AVERAGE($AR$97:AR455))/AI455*12)","v":6.8999999999999999E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,1882495.7178750013,1000,0,1000,230,7216.2335851875041,1889711.9514601887,0,{"$f":"$C$13+SUM($AK$97:AK456,$AM$97:AM456)","v":760000},{"$f":"SUM($AN$97:AN456,$AO$97:AO456,$AQ$97:AQ456)","v":1129711.9514601887},{"$f":"SUM($AN$97:AN456,$AQ$97:AQ456)","v":82800},{"$f":"(AS456/(AVERAGE($AR$97:AR456))/AI456*12)","v":9.3907892889458749E-2},{"$f":"(AT456/(AVERAGE($AR$97:AR456))/AI456*12)","v":6.8827930174563592E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,1891941.9514601887,1000,0,1000,230,7252.4441472640565,1899194.3956074528,0,{"$f":"$C$13+SUM($AK$97:AK457,$AM$97:AM457)","v":762000},{"$f":"SUM($AN$97:AN457,$AO$97:AO457,$AQ$97:AQ457)","v":1137194.3956074528},{"$f":"SUM($AN$97:AN457,$AQ$97:AQ457)","v":83030},{"$f":"(AS457/(AVERAGE($AR$97:AR457))/AI457*12)","v":9.4033521776777013E-2},{"$f":"(AT457/(AVERAGE($AR$97:AR457))/AI457*12)","v":6.8656716417910451E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362,1901424.3956074528,1000,0,1000,230,7288.793516495236,1908713.1891239481,0,{"$f":"$C$13+SUM($AK$97:AK458,$AM$97:AM458)","v":764000},{"$f":"SUM($AN$97:AN458,$AO$97:AO458,$AQ$97:AQ458)","v":1144713.1891239481},{"$f":"SUM($AN$97:AN458,$AQ$97:AQ458)","v":83260},{"$f":"(AS458/(AVERAGE($AR$97:AR458))/AI458*12)","v":9.4159537374987168E-2},{"$f":"(AT458/(AVERAGE($AR$97:AR458))/AI458*12)","v":6.8486352357320099E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363,1910943.1891239481,1000,0,1000,230,7325.2822249751343,1918268.4713489232,0,{"$f":"$C$13+SUM($AK$97:AK459,$AM$97:AM459)","v":766000},{"$f":"SUM($AN$97:AN459,$AO$97:AO459,$AQ$97:AQ459)","v":1152268.4713489232},{"$f":"SUM($AN$97:AN459,$AQ$97:AQ459)","v":83490},{"$f":"(AS459/(AVERAGE($AR$97:AR459))/AI459*12)","v":9.4285939886173259E-2},{"$f":"(AT459/(AVERAGE($AR$97:AR459))/AI459*12)","v":6.8316831683168308E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364,1920498.4713489232,1000,0,1000,230,7361.910806837539,1927860.3821557607,0,{"$f":"$C$13+SUM($AK$97:AK460,$AM$97:AM460)","v":768000},{"$f":"SUM($AN$97:AN460,$AO$97:AO460,$AQ$97:AQ460)","v":1159860.3821557607},{"$f":"SUM($AN$97:AN460,$AQ$97:AQ460)","v":83720},{"$f":"(AS460/(AVERAGE($AR$97:AR460))/AI460*12)","v":9.4412729520208433E-2},{"$f":"(AT460/(AVERAGE($AR$97:AR460))/AI460*12)","v":6.8148148148148152E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365,1930090.3821557607,1000,0,1000,230,7398.6797982637499,1937489.0619540245,0,{"$f":"$C$13+SUM($AK$97:AK461,$AM$97:AM461)","v":770000},{"$f":"SUM($AN$97:AN461,$AO$97:AO461,$AQ$97:AQ461)","v":1167489.0619540245},{"$f":"SUM($AN$97:AN461,$AQ$97:AQ461)","v":83950},{"$f":"(AS461/(AVERAGE($AR$97:AR461))/AI461*12)","v":9.4539906494691225E-2},{"$f":"(AT461/(AVERAGE($AR$97:AR461))/AI461*12)","v":6.7980295566502464E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,1939719.0619540245,1000,0,1000,230,7435.5897374904271,1947154.651691515,0,{"$f":"$C$13+SUM($AK$97:AK462,$AM$97:AM462)","v":772000},{"$f":"SUM($AN$97:AN462,$AO$97:AO462,$AQ$97:AQ462)","v":1175154.651691515},{"$f":"SUM($AN$97:AN462,$AQ$97:AQ462)","v":84180},{"$f":"(AS462/(AVERAGE($AR$97:AR462))/AI462*12)","v":9.4667471034882586E-2},{"$f":"(AT462/(AVERAGE($AR$97:AR462))/AI462*12)","v":6.7813267813267809E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,1949384.651691515,1000,0,1000,230,7472.6411648174735,1956857.2928563324,0,{"$f":"$C$13+SUM($AK$97:AK463,$AM$97:AM463)","v":774000},{"$f":"SUM($AN$97:AN463,$AO$97:AO463,$AQ$97:AQ463)","v":1182857.2928563324},{"$f":"SUM($AN$97:AN463,$AQ$97:AQ463)","v":84410},{"$f":"(AS463/(AVERAGE($AR$97:AR463))/AI463*12)","v":9.4795423373644203E-2},{"$f":"(AT463/(AVERAGE($AR$97:AR463))/AI463*12)","v":6.7647058823529418E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368,1959087.2928563324,1000,0,1000,230,7509.834622615941,1966597.1274789483,0,{"$f":"$C$13+SUM($AK$97:AK464,$AM$97:AM464)","v":776000},{"$f":"SUM($AN$97:AN464,$AO$97:AO464,$AQ$97:AQ464)","v":1190597.1274789483},{"$f":"SUM($AN$97:AN464,$AQ$97:AQ464)","v":84640},{"$f":"(AS464/(AVERAGE($AR$97:AR464))/AI464*12)","v":9.4923763751377843E-2},{"$f":"(AT464/(AVERAGE($AR$97:AR464))/AI464*12)","v":6.7481662591687037E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,1968827.1274789483,1000,0,1000,230,7547.1706553359691,1976374.2981342843,0,{"$f":"$C$13+SUM($AK$97:AK465,$AM$97:AM465)","v":778000},{"$f":"SUM($AN$97:AN465,$AO$97:AO465,$AQ$97:AQ465)","v":1198374.2981342843},{"$f":"SUM($AN$97:AN465,$AQ$97:AQ465)","v":84870},{"$f":"(AS465/(AVERAGE($AR$97:AR465))/AI465*12)","v":9.5052492415965445E-2},{"$f":"(AT465/(AVERAGE($AR$97:AR465))/AI465*12)","v":6.7317073170731698E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370,1978604.2981342843,1000,0,1000,230,7584.6498095147572,1986188.9479437992,0,{"$f":"$C$13+SUM($AK$97:AK466,$AM$97:AM466)","v":780000},{"$f":"SUM($AN$97:AN466,$AO$97:AO466,$AQ$97:AQ466)","v":1206188.9479437992},{"$f":"SUM($AN$97:AN466,$AQ$97:AQ466)","v":85100},{"$f":"(AS466/(AVERAGE($AR$97:AR466))/AI466*12)","v":9.5181609622710536E-2},{"$f":"(AT466/(AVERAGE($AR$97:AR466))/AI466*12)","v":6.7153284671532861E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371,1988418.9479437992,1000,0,1000,230,7622.2726337845634,1996041.2205775836,0,{"$f":"$C$13+SUM($AK$97:AK467,$AM$97:AM467)","v":782000},{"$f":"SUM($AN$97:AN467,$AO$97:AO467,$AQ$97:AQ467)","v":1214041.2205775836},{"$f":"SUM($AN$97:AN467,$AQ$97:AQ467)","v":85330},{"$f":"(AS467/(AVERAGE($AR$97:AR467))/AI467*12)","v":9.5311115634280241E-2},{"$f":"(AT467/(AVERAGE($AR$97:AR467))/AI467*12)","v":6.6990291262135921E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372,1998271.2205775836,1000,0,1000,230,7660.0396788807375,2005931.2602564644,0,{"$f":"$C$13+SUM($AK$97:AK468,$AM$97:AM468)","v":784000},{"$f":"SUM($AN$97:AN468,$AO$97:AO468,$AQ$97:AQ468)","v":1221931.2602564644},{"$f":"SUM($AN$97:AN468,$AQ$97:AQ468)","v":85560},{"$f":"(AS468/(AVERAGE($AR$97:AR468))/AI468*12)","v":9.5441010720648631E-2},{"$f":"(AT468/(AVERAGE($AR$97:AR468))/AI468*12)","v":6.682808716707022E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,373,2008161.2602564644,1000,0,1000,230,7697.9514976497803,2015859.2117541141,0,{"$f":"$C$13+SUM($AK$97:AK469,$AM$97:AM469)","v":786000},{"$f":"SUM($AN$97:AN469,$AO$97:AO469,$AQ$97:AQ469)","v":1229859.2117541141},{"$f":"SUM($AN$97:AN469,$AQ$97:AQ469)","v":85790},{"$f":"(AS469/(AVERAGE($AR$97:AR469))/AI469*12)","v":9.5571295159040615E-2},{"$f":"(AT469/(AVERAGE($AR$97:AR469))/AI469*12)","v":6.6666666666666662E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374,2018089.2117541141,1000,0,1000,230,7736.0086450574372,2025825.2203991716,0,{"$f":"$C$13+SUM($AK$97:AK470,$AM$97:AM470)","v":788000},{"$f":"SUM($AN$97:AN470,$AO$97:AO470,$AQ$97:AQ470)","v":1237825.2203991716},{"$f":"SUM($AN$97:AN470,$AQ$97:AQ470)","v":86020},{"$f":"(AS470/(AVERAGE($AR$97:AR470))/AI470*12)","v":9.5701969233877054E-2},{"$f":"(AT470/(AVERAGE($AR$97:AR470))/AI470*12)","v":6.6506024096385542E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,2028055.2203991716,1000,0,1000,230,7774.2116781968243,2035829.4320773685,0,{"$f":"$C$13+SUM($AK$97:AK471,$AM$97:AM471)","v":790000},{"$f":"SUM($AN$97:AN471,$AO$97:AO471,$AQ$97:AQ471)","v":1245829.4320773685},{"$f":"SUM($AN$97:AN471,$AQ$97:AQ471)","v":86250},{"$f":"(AS471/(AVERAGE($AR$97:AR471))/AI471*12)","v":9.5833033236720655E-2},{"$f":"(AT471/(AVERAGE($AR$97:AR471))/AI471*12)","v":6.6346153846153855E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376,2038059.4320773685,1000,0,1000,230,7812.5611562965787,2045871.9932336651,0,{"$f":"$C$13+SUM($AK$97:AK472,$AM$97:AM472)","v":792000},{"$f":"SUM($AN$97:AN472,$AO$97:AO472,$AQ$97:AQ472)","v":1253871.9932336651},{"$f":"SUM($AN$97:AN472,$AQ$97:AQ472)","v":86480},{"$f":"(AS472/(AVERAGE($AR$97:AR472))/AI472*12)","v":9.5964487466222645E-2},{"$f":"(AT472/(AVERAGE($AR$97:AR472))/AI472*12)","v":6.6187050359712233E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377,2048101.9932336651,1000,0,1000,230,7851.05764072905,2055953.0508743941,0,{"$f":"$C$13+SUM($AK$97:AK473,$AM$97:AM473)","v":794000},{"$f":"SUM($AN$97:AN473,$AO$97:AO473,$AQ$97:AQ473)","v":1261953.0508743941},{"$f":"SUM($AN$97:AN473,$AQ$97:AQ473)","v":86710},{"$f":"(AS473/(AVERAGE($AR$97:AR473))/AI473*12)","v":9.6096332228070569E-2},{"$f":"(AT473/(AVERAGE($AR$97:AR473))/AI473*12)","v":6.6028708133971294E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378,2058183.0508743941,1000,0,1000,230,7889.7016950185107,2066072.7525694126,0,{"$f":"$C$13+SUM($AK$97:AK474,$AM$97:AM474)","v":796000},{"$f":"SUM($AN$97:AN474,$AO$97:AO474,$AQ$97:AQ474)","v":1270072.7525694126},{"$f":"SUM($AN$97:AN474,$AQ$97:AQ474)","v":86940},{"$f":"(AS474/(AVERAGE($AR$97:AR474))/AI474*12)","v":9.6228567834936746E-2},{"$f":"(AT474/(AVERAGE($AR$97:AR474))/AI474*12)","v":6.5871121718377081E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379,2068302.7525694126,1000,0,1000,230,7928.4938848494139,2076231.2464542619,0,{"$f":"$C$13+SUM($AK$97:AK475,$AM$97:AM475)","v":798000},{"$f":"SUM($AN$97:AN475,$AO$97:AO475,$AQ$97:AQ475)","v":1278231.2464542619},{"$f":"SUM($AN$97:AN475,$AQ$97:AQ475)","v":87170},{"$f":"(AS475/(AVERAGE($AR$97:AR475))/AI475*12)","v":9.6361194606427586E-2},{"$f":"(AT475/(AVERAGE($AR$97:AR475))/AI475*12)","v":6.5714285714285701E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,2078461.2464542619,1000,0,1000,230,7967.4347780746712,2086428.6812323367,0,{"$f":"$C$13+SUM($AK$97:AK476,$AM$97:AM476)","v":800000},{"$f":"SUM($AN$97:AN476,$AO$97:AO476,$AQ$97:AQ476)","v":1286428.6812323367},{"$f":"SUM($AN$97:AN476,$AQ$97:AQ476)","v":87400},{"$f":"(AS476/(AVERAGE($AR$97:AR476))/AI476*12)","v":9.6494212869033882E-2},{"$f":"(AT476/(AVERAGE($AR$97:AR476))/AI476*12)","v":6.5558194774346795E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381,2088658.6812323367,1000,0,1000,230,8006.5249447239576,2096665.2061770607,0,{"$f":"$C$13+SUM($AK$97:AK477,$AM$97:AM477)","v":802000},{"$f":"SUM($AN$97:AN477,$AO$97:AO477,$AQ$97:AQ477)","v":1294665.2061770607},{"$f":"SUM($AN$97:AN477,$AQ$97:AQ477)","v":87630},{"$f":"(AS477/(AVERAGE($AR$97:AR477))/AI477*12)","v":9.662762295608171E-2},{"$f":"(AT477/(AVERAGE($AR$97:AR477))/AI477*12)","v":6.5402843601895739E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382,2098895.2061770605,1000,0,1000,230,8045.7649570120657,2106940.9711340726,0,{"$f":"$C$13+SUM($AK$97:AK478,$AM$97:AM478)","v":804000},{"$f":"SUM($AN$97:AN478,$AO$97:AO478,$AQ$97:AQ478)","v":1302940.9711340729},{"$f":"SUM($AN$97:AN478,$AQ$97:AQ478)","v":87860},{"$f":"(AS478/(AVERAGE($AR$97:AR478))/AI478*12)","v":9.6761425207684298E-2},{"$f":"(AT478/(AVERAGE($AR$97:AR478))/AI478*12)","v":6.524822695035461E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383,2109170.9711340726,1000,0,1000,230,8085.1553893472783,2117256.1265234197,0,{"$f":"$C$13+SUM($AK$97:AK479,$AM$97:AM479)","v":806000},{"$f":"SUM($AN$97:AN479,$AO$97:AO479,$AQ$97:AQ479)","v":1311256.1265234202},{"$f":"SUM($AN$97:AN479,$AQ$97:AQ479)","v":88090},{"$f":"(AS479/(AVERAGE($AR$97:AR479))/AI479*12)","v":9.6895619970694624E-2},{"$f":"(AT479/(AVERAGE($AR$97:AR479))/AI479*12)","v":6.5094339622641505E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384,2119486.1265234197,1000,0,1000,230,8124.6968183397757,2127610.8233417594,0,{"$f":"$C$13+SUM($AK$97:AK480,$AM$97:AM480)","v":808000},{"$f":"SUM($AN$97:AN480,$AO$97:AO480,$AQ$97:AQ480)","v":1319610.8233417601},{"$f":"SUM($AN$97:AN480,$AQ$97:AQ480)","v":88320},{"$f":"(AS480/(AVERAGE($AR$97:AR480))/AI480*12)","v":9.7030207598658824E-2},{"$f":"(AT480/(AVERAGE($AR$97:AR480))/AI480*12)","v":6.4941176470588238E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,2129840.8233417594,{"$f":"IF(($AH$70-$AH$71)>=AI481,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI481,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},8164.389822810077,2138005.2131645693,0,{"$f":"$C$13+SUM($AK$97:AK481,$AM$97:AM481)","v":810000},{"$f":"SUM($AN$97:AN481,$AO$97:AO481,$AQ$97:AQ481)","v":1328005.2131645703},{"$f":"SUM($AN$97:AN481,$AQ$97:AQ481)","v":88550},{"$f":"(AS481/(AVERAGE($AR$97:AR481))/AI481*12)","v":9.7165188451770287E-2},{"$f":"(AT481/(AVERAGE($AR$97:AR481))/AI481*12)","v":6.4788732394366194E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386,{"$f":"AP481+AK482+AM482+AN482","v":2140235.2131645693},1000,0,1000,230,{"$f":"AJ482*$AF$51/12","v":8204.2349837975162},2148439.448148367,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK482,$AM$97:AM482)","v":812000},{"$f":"SUM($AN$97:AN482,$AO$97:AO482,$AQ$97:AQ482)","v":1336439.4481483677},{"$f":"SUM($AN$97:AN482,$AQ$97:AQ482)","v":88780},{"$f":"(AS482/(AVERAGE($AR$97:AR482))/AI482*12)","v":9.7300562896824538E-2},{"$f":"(AT482/(AVERAGE($AR$97:AR482))/AI482*12)","v":6.4637002341920375E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387,2150669.448148367,1000,0,1000,230,8244.2328845687389,2158913.6810329356,0,{"$f":"$C$13+SUM($AK$97:AK483,$AM$97:AM483)","v":814000},{"$f":"SUM($AN$97:AN483,$AO$97:AO483,$AQ$97:AQ483)","v":1344913.6810329363},{"$f":"SUM($AN$97:AN483,$AQ$97:AQ483)","v":89010},{"$f":"(AS483/(AVERAGE($AR$97:AR483))/AI483*12)","v":9.7436331307174995E-2},{"$f":"(AT483/(AVERAGE($AR$97:AR483))/AI483*12)","v":6.4485981308411208E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388,2161143.6810329356,1000,0,1000,230,8284.3841106262535,2169428.0651435619,0,{"$f":"$C$13+SUM($AK$97:AK484,$AM$97:AM484)","v":816000},{"$f":"SUM($AN$97:AN484,$AO$97:AO484,$AQ$97:AQ484)","v":1353428.0651435626},{"$f":"SUM($AN$97:AN484,$AQ$97:AQ484)","v":89240},{"$f":"(AS484/(AVERAGE($AR$97:AR484))/AI484*12)","v":9.7572494062689252E-2},{"$f":"(AT484/(AVERAGE($AR$97:AR484))/AI484*12)","v":6.4335664335664336E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,389,2171658.0651435619,1000,0,1000,230,8324.6892497169883,{"$f":"AJ485+AO485","v":2179982.7543932791},0,{"$f":"$C$13+SUM($AK$97:AK485,$AM$97:AM485)","v":818000},{"$f":"SUM($AN$97:AN485,$AO$97:AO485,$AQ$97:AQ485)","v":1361982.7543932796},{"$f":"SUM($AN$97:AN485,$AQ$97:AQ485)","v":89470},{"$f":"(AS485/(AVERAGE($AR$97:AR485))/AI485*12)","v":9.7709051549706188E-2},{"$f":"(AT485/(AVERAGE($AR$97:AR485))/AI485*12)","v":6.41860465116279E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,2182212.7543932791,1000,0,1000,230,8365.1488918409032,2190577.9032851201,0,{"$f":"$C$13+SUM($AK$97:AK486,$AM$97:AM486)","v":820000},{"$f":"SUM($AN$97:AN486,$AO$97:AO486,$AQ$97:AQ486)","v":1370577.9032851204},{"$f":"SUM($AN$97:AN486,$AQ$97:AQ486)","v":89700},{"$f":"(AS486/(AVERAGE($AR$97:AR486))/AI486*12)","v":9.784600416099376E-2},{"$f":"(AT486/(AVERAGE($AR$97:AR486))/AI486*12)","v":6.4037122969837585E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391,2192807.9032851201,1000,0,1000,230,8405.7636292596271,2201213.6669143797,0,{"$f":"$C$13+SUM($AK$97:AK487,$AM$97:AM487)","v":822000},{"$f":"SUM($AN$97:AN487,$AO$97:AO487,$AQ$97:AQ487)","v":1379213.6669143799},{"$f":"SUM($AN$97:AN487,$AQ$97:AQ487)","v":89930},{"$f":"(AS487/(AVERAGE($AR$97:AR487))/AI487*12)","v":9.7983352295707593E-2},{"$f":"(AT487/(AVERAGE($AR$97:AR487))/AI487*12)","v":6.3888888888888893E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392,2203443.6669143797,1000,0,1000,230,8446.534056505121,2211890.2009708849,0,{"$f":"$C$13+SUM($AK$97:AK488,$AM$97:AM488)","v":824000},{"$f":"SUM($AN$97:AN488,$AO$97:AO488,$AQ$97:AQ488)","v":1387890.2009708851},{"$f":"SUM($AN$97:AN488,$AQ$97:AQ488)","v":90160},{"$f":"(AS488/(AVERAGE($AR$97:AR488))/AI488*12)","v":9.812109635934993E-2},{"$f":"(AT488/(AVERAGE($AR$97:AR488))/AI488*12)","v":6.3741339491916859E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393,2214120.2009708849,1000,0,1000,230,8487.4607703883921,2222607.6617412735,0,{"$f":"$C$13+SUM($AK$97:AK489,$AM$97:AM489)","v":826000},{"$f":"SUM($AN$97:AN489,$AO$97:AO489,$AQ$97:AQ489)","v":1396607.6617412735},{"$f":"SUM($AN$97:AN489,$AQ$97:AQ489)","v":90390},{"$f":"(AS489/(AVERAGE($AR$97:AR489))/AI489*12)","v":9.8259236763729801E-2},{"$f":"(AT489/(AVERAGE($AR$97:AR489))/AI489*12)","v":6.3594470046082954E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394,2224837.6617412735,1000,0,1000,230,8528.544370008216,2233366.2061112816,0,{"$f":"$C$13+SUM($AK$97:AK490,$AM$97:AM490)","v":828000},{"$f":"SUM($AN$97:AN490,$AO$97:AO490,$AQ$97:AQ490)","v":1405366.2061112816},{"$f":"SUM($AN$97:AN490,$AQ$97:AQ490)","v":90620},{"$f":"(AS490/(AVERAGE($AR$97:AR490))/AI490*12)","v":9.8397773926923282E-2},{"$f":"(AT490/(AVERAGE($AR$97:AR490))/AI490*12)","v":6.3448275862068963E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,2235596.2061112816,1000,0,1000,230,8569.7854567599134,2244165.9915680415,0,{"$f":"$C$13+SUM($AK$97:AK491,$AM$97:AM491)","v":830000},{"$f":"SUM($AN$97:AN491,$AO$97:AO491,$AQ$97:AQ491)","v":1414165.9915680415},{"$f":"SUM($AN$97:AN491,$AQ$97:AQ491)","v":90850},{"$f":"(AS491/(AVERAGE($AR$97:AR491))/AI491*12)","v":9.8536708273234797E-2},{"$f":"(AT491/(AVERAGE($AR$97:AR491))/AI491*12)","v":6.330275229357799E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,2246395.9915680415,1000,0,1000,230,8611.1846343441593,2255007.1762023857,0,{"$f":"$C$13+SUM($AK$97:AK492,$AM$97:AM492)","v":832000},{"$f":"SUM($AN$97:AN492,$AO$97:AO492,$AQ$97:AQ492)","v":1423007.1762023857},{"$f":"SUM($AN$97:AN492,$AQ$97:AQ492)","v":91080},{"$f":"(AS492/(AVERAGE($AR$97:AR492))/AI492*12)","v":9.8676040233158985E-2},{"$f":"(AT492/(AVERAGE($AR$97:AR492))/AI492*12)","v":6.3157894736842104E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397,2257237.1762023857,1000,0,1000,230,8652.7425087758111,2265889.9187111617,0,{"$f":"$C$13+SUM($AK$97:AK493,$AM$97:AM493)","v":834000},{"$f":"SUM($AN$97:AN493,$AO$97:AO493,$AQ$97:AQ493)","v":1431889.9187111615},{"$f":"SUM($AN$97:AN493,$AQ$97:AQ493)","v":91310},{"$f":"(AS493/(AVERAGE($AR$97:AR493))/AI493*12)","v":9.8815770243342982E-2},{"$f":"(AT493/(AVERAGE($AR$97:AR493))/AI493*12)","v":6.3013698630136981E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398,2268119.9187111617,1000,0,1000,230,8694.4596883927861,2276814.3783995546,0,{"$f":"$C$13+SUM($AK$97:AK494,$AM$97:AM494)","v":836000},{"$f":"SUM($AN$97:AN494,$AO$97:AO494,$AQ$97:AQ494)","v":1440814.3783995542},{"$f":"SUM($AN$97:AN494,$AQ$97:AQ494)","v":91540},{"$f":"(AS494/(AVERAGE($AR$97:AR494))/AI494*12)","v":9.895589874654967E-2},{"$f":"(AT494/(AVERAGE($AR$97:AR494))/AI494*12)","v":6.2870159453302958E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399,2279044.3783995546,1000,0,1000,230,8736.3367838649592,2287780.7151834196,0,{"$f":"$C$13+SUM($AK$97:AK495,$AM$97:AM495)","v":838000},{"$f":"SUM($AN$97:AN495,$AO$97:AO495,$AQ$97:AQ495)","v":1449780.7151834192},{"$f":"SUM($AN$97:AN495,$AQ$97:AQ495)","v":91770},{"$f":"(AS495/(AVERAGE($AR$97:AR495))/AI495*12)","v":9.9096426191621262E-2},{"$f":"(AT495/(AVERAGE($AR$97:AR495))/AI495*12)","v":6.2727272727272718E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,2290010.7151834196,1000,0,1000,230,8778.374408203108,2298789.0895916228,0,{"$f":"$C$13+SUM($AK$97:AK496,$AM$97:AM496)","v":840000},{"$f":"SUM($AN$97:AN496,$AO$97:AO496,$AQ$97:AQ496)","v":1458789.0895916224},{"$f":"SUM($AN$97:AN496,$AQ$97:AQ496)","v":92000},{"$f":"(AS496/(AVERAGE($AR$97:AR496))/AI496*12)","v":9.9237353033443693E-2},{"$f":"(AT496/(AVERAGE($AR$97:AR496))/AI496*12)","v":6.2585034013605441E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,2301019.0895916228,1000,0,1000,230,8820.5731767678863,2309839.6627683905,0,{"$f":"$C$13+SUM($AK$97:AK497,$AM$97:AM497)","v":842000},{"$f":"SUM($AN$97:AN497,$AO$97:AO497,$AQ$97:AQ497)","v":1467839.6627683903},{"$f":"SUM($AN$97:AN497,$AQ$97:AQ497)","v":92230},{"$f":"(AS497/(AVERAGE($AR$97:AR497))/AI497*12)","v":9.9378679732911396E-2},{"$f":"(AT497/(AVERAGE($AR$97:AR497))/AI497*12)","v":6.2443438914027141E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,2312069.6627683905,1000,0,1000,230,8862.9337072788312,2320932.5964756692,0,{"$f":"$C$13+SUM($AK$97:AK498,$AM$97:AM498)","v":844000},{"$f":"SUM($AN$97:AN498,$AO$97:AO498,$AQ$97:AQ498)","v":1476932.5964756692},{"$f":"SUM($AN$97:AN498,$AQ$97:AQ498)","v":92460},{"$f":"(AS498/(AVERAGE($AR$97:AR498))/AI498*12)","v":9.9520406756892915E-2},{"$f":"(AT498/(AVERAGE($AR$97:AR498))/AI498*12)","v":6.2302483069977422E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403,2323162.5964756692,1000,0,1000,230,8905.4566198233988,2332068.0530954925,0,{"$f":"$C$13+SUM($AK$97:AK499,$AM$97:AM499)","v":846000},{"$f":"SUM($AN$97:AN499,$AO$97:AO499,$AQ$97:AQ499)","v":1486068.0530954925},{"$f":"SUM($AN$97:AN499,$AQ$97:AQ499)","v":92690},{"$f":"(AS499/(AVERAGE($AR$97:AR499))/AI499*12)","v":9.9662534578196793E-2},{"$f":"(AT499/(AVERAGE($AR$97:AR499))/AI499*12)","v":6.2162162162162169E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404,2334298.0530954925,1000,0,1000,230,8948.1425368660548,2343246.1956323585,0,{"$f":"$C$13+SUM($AK$97:AK500,$AM$97:AM500)","v":848000},{"$f":"SUM($AN$97:AN500,$AO$97:AO500,$AQ$97:AQ500)","v":1495246.1956323588},{"$f":"SUM($AN$97:AN500,$AQ$97:AQ500)","v":92920},{"$f":"(AS500/(AVERAGE($AR$97:AR500))/AI500*12)","v":9.9805063675538458E-2},{"$f":"(AT500/(AVERAGE($AR$97:AR500))/AI500*12)","v":6.2022471910112356E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405,2345476.1956323585,1000,0,1000,230,8990.9920832573753,2354467.1877156161,0,{"$f":"$C$13+SUM($AK$97:AK501,$AM$97:AM501)","v":850000},{"$f":"SUM($AN$97:AN501,$AO$97:AO501,$AQ$97:AQ501)","v":1504467.1877156161},{"$f":"SUM($AN$97:AN501,$AQ$97:AQ501)","v":93150},{"$f":"(AS501/(AVERAGE($AR$97:AR501))/AI501*12)","v":9.994799453350714E-2},{"$f":"(AT501/(AVERAGE($AR$97:AR501))/AI501*12)","v":6.1883408071748873E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406,2356697.1877156161,1000,0,1000,230,9034.0058862431943,2365731.1936018593,0,{"$f":"$C$13+SUM($AK$97:AK502,$AM$97:AM502)","v":852000},{"$f":"SUM($AN$97:AN502,$AO$97:AO502,$AQ$97:AQ502)","v":1513731.1936018593},{"$f":"SUM($AN$97:AN502,$AQ$97:AQ502)","v":93380},{"$f":"(AS502/(AVERAGE($AR$97:AR502))/AI502*12)","v":0.10009132764253376},{"$f":"(AT502/(AVERAGE($AR$97:AR502))/AI502*12)","v":6.1744966442953027E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407,2367961.1936018593,1000,0,1000,230,9077.1845754737933,2377038.3781773332,0,{"$f":"$C$13+SUM($AK$97:AK503,$AM$97:AM503)","v":854000},{"$f":"SUM($AN$97:AN503,$AO$97:AO503,$AQ$97:AQ503)","v":1523038.3781773332},{"$f":"SUM($AN$97:AN503,$AQ$97:AQ503)","v":93610},{"$f":"(AS503/(AVERAGE($AR$97:AR503))/AI503*12)","v":0.10023506349885924},{"$f":"(AT503/(AVERAGE($AR$97:AR503))/AI503*12)","v":6.160714285714285E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408,2379268.3781773332,1000,0,1000,230,9120.528783013111,2388388.9069603463,0,{"$f":"$C$13+SUM($AK$97:AK504,$AM$97:AM504)","v":856000},{"$f":"SUM($AN$97:AN504,$AO$97:AO504,$AQ$97:AQ504)","v":1532388.9069603463},{"$f":"SUM($AN$97:AN504,$AQ$97:AQ504)","v":93840},{"$f":"(AS504/(AVERAGE($AR$97:AR504))/AI504*12)","v":0.10037920260450323},{"$f":"(AT504/(AVERAGE($AR$97:AR504))/AI504*12)","v":6.1469933184855226E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409,2390618.9069603463,1000,0,1000,230,9164.0391433479945,2399782.9461036944,0,{"$f":"$C$13+SUM($AK$97:AK505,$AM$97:AM505)","v":858000},{"$f":"SUM($AN$97:AN505,$AO$97:AO505,$AQ$97:AQ505)","v":1541782.9461036942},{"$f":"SUM($AN$97:AN505,$AQ$97:AQ505)","v":94070},{"$f":"(AS505/(AVERAGE($AR$97:AR505))/AI505*12)","v":0.10052374546723353},{"$f":"(AT505/(AVERAGE($AR$97:AR505))/AI505*12)","v":6.1333333333333344E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,2402012.9461036944,1000,0,1000,230,9207.716293397496,2411220.6623970917,0,{"$f":"$C$13+SUM($AK$97:AK506,$AM$97:AM506)","v":860000},{"$f":"SUM($AN$97:AN506,$AO$97:AO506,$AQ$97:AQ506)","v":1551220.6623970917},{"$f":"SUM($AN$97:AN506,$AQ$97:AQ506)","v":94300},{"$f":"(AS506/(AVERAGE($AR$97:AR506))/AI506*12)","v":0.10066869260053593},{"$f":"(AT506/(AVERAGE($AR$97:AR506))/AI506*12)","v":6.1197339246119734E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411,2413450.6623970917,1000,0,1000,230,9251.5608725221846,2422702.2232696139,0,{"$f":"$C$13+SUM($AK$97:AK507,$AM$97:AM507)","v":862000},{"$f":"SUM($AN$97:AN507,$AO$97:AO507,$AQ$97:AQ507)","v":1560702.2232696139},{"$f":"SUM($AN$97:AN507,$AQ$97:AQ507)","v":94530},{"$f":"(AS507/(AVERAGE($AR$97:AR507))/AI507*12)","v":0.10081404452358464},{"$f":"(AT507/(AVERAGE($AR$97:AR507))/AI507*12)","v":6.1061946902654859E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412,2424932.2232696139,1000,0,1000,230,9295.5735225335211,2434227.7967921472,0,{"$f":"$C$13+SUM($AK$97:AK508,$AM$97:AM508)","v":864000},{"$f":"SUM($AN$97:AN508,$AO$97:AO508,$AQ$97:AQ508)","v":1570227.7967921474},{"$f":"SUM($AN$97:AN508,$AQ$97:AQ508)","v":94760},{"$f":"(AS508/(AVERAGE($AR$97:AR508))/AI508*12)","v":0.10095980176121311},{"$f":"(AT508/(AVERAGE($AR$97:AR508))/AI508*12)","v":6.0927152317880795E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,413,2436457.7967921472,1000,0,1000,230,9339.7548877032314,2445797.5516798506,0,{"$f":"$C$13+SUM($AK$97:AK509,$AM$97:AM509)","v":866000},{"$f":"SUM($AN$97:AN509,$AO$97:AO509,$AQ$97:AQ509)","v":1579797.5516798508},{"$f":"SUM($AN$97:AN509,$AQ$97:AQ509)","v":94990},{"$f":"(AS509/(AVERAGE($AR$97:AR509))/AI509*12)","v":0.10110596484388545},{"$f":"(AT509/(AVERAGE($AR$97:AR509))/AI509*12)","v":6.0792951541850217E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414,2448027.5516798506,1000,0,1000,230,9384.1056147727595,2457411.6572946231,0,{"$f":"$C$13+SUM($AK$97:AK510,$AM$97:AM510)","v":868000},{"$f":"SUM($AN$97:AN510,$AO$97:AO510,$AQ$97:AQ510)","v":1589411.6572946236},{"$f":"SUM($AN$97:AN510,$AQ$97:AQ510)","v":95220},{"$f":"(AS510/(AVERAGE($AR$97:AR510))/AI510*12)","v":0.10125253430766834},{"$f":"(AT510/(AVERAGE($AR$97:AR510))/AI510*12)","v":6.0659340659340658E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,2459641.6572946231,1000,0,1000,230,9428.6263529627213,2469070.2836475857,0,{"$f":"$C$13+SUM($AK$97:AK511,$AM$97:AM511)","v":870000},{"$f":"SUM($AN$97:AN511,$AO$97:AO511,$AQ$97:AQ511)","v":1599070.2836475864},{"$f":"SUM($AN$97:AN511,$AQ$97:AQ511)","v":95450},{"$f":"(AS511/(AVERAGE($AR$97:AR511))/AI511*12)","v":0.10139951069420332},{"$f":"(AT511/(AVERAGE($AR$97:AR511))/AI511*12)","v":6.0526315789473685E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416,2471300.2836475857,1000,0,1000,230,9473.3177539824119,2480773.6014015679,0,{"$f":"$C$13+SUM($AK$97:AK512,$AM$97:AM512)","v":872000},{"$f":"SUM($AN$97:AN512,$AO$97:AO512,$AQ$97:AQ512)","v":1608773.6014015689},{"$f":"SUM($AN$97:AN512,$AQ$97:AQ512)","v":95680},{"$f":"(AS512/(AVERAGE($AR$97:AR512))/AI512*12)","v":0.10154689455067974},{"$f":"(AT512/(AVERAGE($AR$97:AR512))/AI512*12)","v":6.0393873085339165E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417,2483003.6014015679,1000,0,1000,230,9518.1804720393429,2492521.7818736071,0,{"$f":"$C$13+SUM($AK$97:AK513,$AM$97:AM513)","v":874000},{"$f":"SUM($AN$97:AN513,$AO$97:AO513,$AQ$97:AQ513)","v":1618521.7818736082},{"$f":"SUM($AN$97:AN513,$AQ$97:AQ513)","v":95910},{"$f":"(AS513/(AVERAGE($AR$97:AR513))/AI513*12)","v":0.10169468642980795},{"$f":"(AT513/(AVERAGE($AR$97:AR513))/AI513*12)","v":6.0262008733624455E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418,2494751.7818736071,1000,0,1000,230,9563.2151638488267,2504314.9970374559,0,{"$f":"$C$13+SUM($AK$97:AK514,$AM$97:AM514)","v":876000},{"$f":"SUM($AN$97:AN514,$AO$97:AO514,$AQ$97:AQ514)","v":1628314.9970374571},{"$f":"SUM($AN$97:AN514,$AQ$97:AQ514)","v":96140},{"$f":"(AS514/(AVERAGE($AR$97:AR514))/AI514*12)","v":0.10184288688979309},{"$f":"(AT514/(AVERAGE($AR$97:AR514))/AI514*12)","v":6.0130718954248367E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,2506544.9970374559,1000,0,1000,230,9608.4224886435804,2516153.4195260997,0,{"$f":"$C$13+SUM($AK$97:AK515,$AM$97:AM515)","v":878000},{"$f":"SUM($AN$97:AN515,$AO$97:AO515,$AQ$97:AQ515)","v":1638153.4195261006},{"$f":"SUM($AN$97:AN515,$AQ$97:AQ515)","v":96370},{"$f":"(AS515/(AVERAGE($AR$97:AR515))/AI515*12)","v":0.10199149649430947},{"$f":"(AT515/(AVERAGE($AR$97:AR515))/AI515*12)","v":6.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,2518383.4195260997,1000,0,1000,230,9653.8031081833815,2528037.2226342829,0,{"$f":"$C$13+SUM($AK$97:AK516,$AM$97:AM516)","v":880000},{"$f":"SUM($AN$97:AN516,$AO$97:AO516,$AQ$97:AQ516)","v":1648037.2226342841},{"$f":"SUM($AN$97:AN516,$AQ$97:AQ516)","v":96600},{"$f":"(AS516/(AVERAGE($AR$97:AR516))/AI516*12)","v":0.10214051581247499},{"$f":"(AT516/(AVERAGE($AR$97:AR516))/AI516*12)","v":5.9869848156182213E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421,2530267.2226342829,1000,0,1000,230,9699.3576867647516,2539966.5803210475,0,{"$f":"$C$13+SUM($AK$97:AK517,$AM$97:AM517)","v":882000},{"$f":"SUM($AN$97:AN517,$AO$97:AO517,$AQ$97:AQ517)","v":1657966.5803210489},{"$f":"SUM($AN$97:AN517,$AQ$97:AQ517)","v":96830},{"$f":"(AS517/(AVERAGE($AR$97:AR517))/AI517*12)","v":0.10228994541882647},{"$f":"(AT517/(AVERAGE($AR$97:AR517))/AI517*12)","v":5.9740259740259736E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422,2542196.5803210475,1000,0,1000,230,9745.0868912306814,2551941.6672122781,0,{"$f":"$C$13+SUM($AK$97:AK518,$AM$97:AM518)","v":884000},{"$f":"SUM($AN$97:AN518,$AO$97:AO518,$AQ$97:AQ518)","v":1667941.6672122795},{"$f":"SUM($AN$97:AN518,$AQ$97:AQ518)","v":97060},{"$f":"(AS518/(AVERAGE($AR$97:AR518))/AI518*12)","v":0.10243978589329508},{"$f":"(AT518/(AVERAGE($AR$97:AR518))/AI518*12)","v":5.9611231101511881E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423,2554171.6672122781,1000,0,1000,230,9790.9913909804,2563962.6586032584,0,{"$f":"$C$13+SUM($AK$97:AK519,$AM$97:AM519)","v":886000},{"$f":"SUM($AN$97:AN519,$AO$97:AO519,$AQ$97:AQ519)","v":1677962.6586032598},{"$f":"SUM($AN$97:AN519,$AQ$97:AQ519)","v":97290},{"$f":"(AS519/(AVERAGE($AR$97:AR519))/AI519*12)","v":0.10259003782118244},{"$f":"(AT519/(AVERAGE($AR$97:AR519))/AI519*12)","v":5.948275862068966E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424,2566192.6586032584,1000,0,1000,230,9837.0718579791574,2576029.7304612375,0,{"$f":"$C$13+SUM($AK$97:AK520,$AM$97:AM520)","v":888000},{"$f":"SUM($AN$97:AN520,$AO$97:AO520,$AQ$97:AQ520)","v":1688029.7304612389},{"$f":"SUM($AN$97:AN520,$AQ$97:AQ520)","v":97520},{"$f":"(AS520/(AVERAGE($AR$97:AR520))/AI520*12)","v":0.10274070179313688},{"$f":"(AT520/(AVERAGE($AR$97:AR520))/AI520*12)","v":5.9354838709677425E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,2578259.7304612375,1000,0,1000,230,9883.3289667680765,2588143.0594280055,0,{"$f":"$C$13+SUM($AK$97:AK521,$AM$97:AM521)","v":890000},{"$f":"SUM($AN$97:AN521,$AO$97:AO521,$AQ$97:AQ521)","v":1698143.0594280069},{"$f":"SUM($AN$97:AN521,$AQ$97:AQ521)","v":97750},{"$f":"(AS521/(AVERAGE($AR$97:AR521))/AI521*12)","v":0.10289177840513045},{"$f":"(AT521/(AVERAGE($AR$97:AR521))/AI521*12)","v":5.9227467811158799E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426,2590373.0594280055,1000,0,1000,230,9929.763394474021,2600302.8228224795,0,{"$f":"$C$13+SUM($AK$97:AK522,$AM$97:AM522)","v":892000},{"$f":"SUM($AN$97:AN522,$AO$97:AO522,$AQ$97:AQ522)","v":1708302.8228224809},{"$f":"SUM($AN$97:AN522,$AQ$97:AQ522)","v":97980},{"$f":"(AS522/(AVERAGE($AR$97:AR522))/AI522*12)","v":0.10304326825843599},{"$f":"(AT522/(AVERAGE($AR$97:AR522))/AI522*12)","v":5.9100642398286947E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,427,2602532.8228224795,1000,0,1000,230,9976.375820819505,2612509.1986432988,0,{"$f":"$C$13+SUM($AK$97:AK523,$AM$97:AM523)","v":894000},{"$f":"SUM($AN$97:AN523,$AO$97:AO523,$AQ$97:AQ523)","v":1718509.1986433004},{"$f":"SUM($AN$97:AN523,$AQ$97:AQ523)","v":98210},{"$f":"(AS523/(AVERAGE($AR$97:AR523))/AI523*12)","v":0.1031951719596049},{"$f":"(AT523/(AVERAGE($AR$97:AR523))/AI523*12)","v":5.8974358974358976E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,428,2614739.1986432988,1000,0,1000,230,10023.166928132645,2624762.3655714313,0,{"$f":"$C$13+SUM($AK$97:AK524,$AM$97:AM524)","v":896000},{"$f":"SUM($AN$97:AN524,$AO$97:AO524,$AQ$97:AQ524)","v":1728762.365571433},{"$f":"SUM($AN$97:AN524,$AQ$97:AQ524)","v":98440},{"$f":"(AS524/(AVERAGE($AR$97:AR524))/AI524*12)","v":0.10334749012044514},{"$f":"(AT524/(AVERAGE($AR$97:AR524))/AI524*12)","v":5.8848614072494667E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,2626992.3655714313,1000,0,1000,230,10070.137401357153,2637062.5029727886,0,{"$f":"$C$13+SUM($AK$97:AK525,$AM$97:AM525)","v":898000},{"$f":"SUM($AN$97:AN525,$AO$97:AO525,$AQ$97:AQ525)","v":1739062.50297279},{"$f":"SUM($AN$97:AN525,$AQ$97:AQ525)","v":98670},{"$f":"(AS525/(AVERAGE($AR$97:AR525))/AI525*12)","v":0.10350022335799972},{"$f":"(AT525/(AVERAGE($AR$97:AR525))/AI525*12)","v":5.8723404255319137E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,2639292.5029727886,1000,0,1000,230,10117.287928062357,2649409.7909008511,0,{"$f":"$C$13+SUM($AK$97:AK526,$AM$97:AM526)","v":900000},{"$f":"SUM($AN$97:AN526,$AO$97:AO526,$AQ$97:AQ526)","v":1749409.7909008523},{"$f":"SUM($AN$97:AN526,$AQ$97:AQ526)","v":98900},{"$f":"(AS526/(AVERAGE($AR$97:AR526))/AI526*12)","v":0.1036533722945254},{"$f":"(AT526/(AVERAGE($AR$97:AR526))/AI526*12)","v":5.8598726114649684E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431,2651639.7909008511,1000,0,1000,230,10164.619198453262,2661804.4100993043,0,{"$f":"$C$13+SUM($AK$97:AK527,$AM$97:AM527)","v":902000},{"$f":"SUM($AN$97:AN527,$AO$97:AO527,$AQ$97:AQ527)","v":1759804.4100993054},{"$f":"SUM($AN$97:AN527,$AQ$97:AQ527)","v":99130},{"$f":"(AS527/(AVERAGE($AR$97:AR527))/AI527*12)","v":0.10380693755747211},{"$f":"(AT527/(AVERAGE($AR$97:AR527))/AI527*12)","v":5.8474576271186438E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432,2664034.4100993043,1000,0,1000,230,10212.131905380667,2674246.5420046849,0,{"$f":"$C$13+SUM($AK$97:AK528,$AM$97:AM528)","v":904000},{"$f":"SUM($AN$97:AN528,$AO$97:AO528,$AQ$97:AQ528)","v":1770246.5420046861},{"$f":"SUM($AN$97:AN528,$AQ$97:AQ528)","v":99360},{"$f":"(AS528/(AVERAGE($AR$97:AR528))/AI528*12)","v":0.10396091977946242},{"$f":"(AT528/(AVERAGE($AR$97:AR528))/AI528*12)","v":5.8350951374207191E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,2676476.5420046849,1000,0,1000,230,10259.826744351292,2686736.368749036,0,{"$f":"$C$13+SUM($AK$97:AK529,$AM$97:AM529)","v":906000},{"$f":"SUM($AN$97:AN529,$AO$97:AO529,$AQ$97:AQ529)","v":1780736.3687490374},{"$f":"SUM($AN$97:AN529,$AQ$97:AQ529)","v":99590},{"$f":"(AS529/(AVERAGE($AR$97:AR529))/AI529*12)","v":0.10411531959827153},{"$f":"(AT529/(AVERAGE($AR$97:AR529))/AI529*12)","v":5.8227848101265823E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434,2688966.368749036,1000,0,1000,230,10307.704413537971,2699274.0731625739,0,{"$f":"$C$13+SUM($AK$97:AK530,$AM$97:AM530)","v":908000},{"$f":"SUM($AN$97:AN530,$AO$97:AO530,$AQ$97:AQ530)","v":1791274.0731625753},{"$f":"SUM($AN$97:AN530,$AQ$97:AQ530)","v":99820},{"$f":"(AS530/(AVERAGE($AR$97:AR530))/AI530*12)","v":0.10427013765680768},{"$f":"(AT530/(AVERAGE($AR$97:AR530))/AI530*12)","v":5.8105263157894743E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,2701504.0731625739,1000,0,1000,230,10355.765613789867,2711859.8387763635,0,{"$f":"$C$13+SUM($AK$97:AK531,$AM$97:AM531)","v":910000},{"$f":"SUM($AN$97:AN531,$AO$97:AO531,$AQ$97:AQ531)","v":1801859.8387763652},{"$f":"SUM($AN$97:AN531,$AQ$97:AQ531)","v":100050},{"$f":"(AS531/(AVERAGE($AR$97:AR531))/AI531*12)","v":0.10442537460309273},{"$f":"(AT531/(AVERAGE($AR$97:AR531))/AI531*12)","v":5.798319327731092E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,2714089.8387763635,1000,0,1000,230,10404.011048642727,2724493.8498250064,0,{"$f":"$C$13+SUM($AK$97:AK532,$AM$97:AM532)","v":912000},{"$f":"SUM($AN$97:AN532,$AO$97:AO532,$AQ$97:AQ532)","v":1812493.8498250078},{"$f":"SUM($AN$97:AN532,$AQ$97:AQ532)","v":100280},{"$f":"(AS532/(AVERAGE($AR$97:AR532))/AI532*12)","v":0.10458103109024339},{"$f":"(AT532/(AVERAGE($AR$97:AR532))/AI532*12)","v":5.7861635220125785E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437,2726723.8498250064,1000,0,1000,230,10452.441424329192,2737176.2912493357,0,{"$f":"$C$13+SUM($AK$97:AK533,$AM$97:AM533)","v":914000},{"$f":"SUM($AN$97:AN533,$AO$97:AO533,$AQ$97:AQ533)","v":1823176.2912493371},{"$f":"SUM($AN$97:AN533,$AQ$97:AQ533)","v":100510},{"$f":"(AS533/(AVERAGE($AR$97:AR533))/AI533*12)","v":0.10473710777645245},{"$f":"(AT533/(AVERAGE($AR$97:AR533))/AI533*12)","v":5.7740585774058578E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,438,2739406.2912493357,1000,0,1000,230,10501.057449789119,2749907.348699125,0,{"$f":"$C$13+SUM($AK$97:AK534,$AM$97:AM534)","v":916000},{"$f":"SUM($AN$97:AN534,$AO$97:AO534,$AQ$97:AQ534)","v":1833907.3486991262},{"$f":"SUM($AN$97:AN534,$AQ$97:AQ534)","v":100740},{"$f":"(AS534/(AVERAGE($AR$97:AR534))/AI534*12)","v":0.10489360532497075},{"$f":"(AT534/(AVERAGE($AR$97:AR534))/AI534*12)","v":5.7620041753653449E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,2752137.348699125,1000,0,1000,230,10549.85983667998,2762687.2085358049,0,{"$f":"$C$13+SUM($AK$97:AK535,$AM$97:AM535)","v":918000},{"$f":"SUM($AN$97:AN535,$AO$97:AO535,$AQ$97:AQ535)","v":1844687.208535806},{"$f":"SUM($AN$97:AN535,$AQ$97:AQ535)","v":100970},{"$f":"(AS535/(AVERAGE($AR$97:AR535))/AI535*12)","v":0.10505052440408919},{"$f":"(AT535/(AVERAGE($AR$97:AR535))/AI535*12)","v":5.7499999999999999E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,2764917.2085358049,1000,0,1000,230,10598.849299387251,2775516.057835192,0,{"$f":"$C$13+SUM($AK$97:AK536,$AM$97:AM536)","v":920000},{"$f":"SUM($AN$97:AN536,$AO$97:AO536,$AQ$97:AQ536)","v":1855516.0578351934},{"$f":"SUM($AN$97:AN536,$AQ$97:AQ536)","v":101200},{"$f":"(AS536/(AVERAGE($AR$97:AR536))/AI536*12)","v":0.10520786568712116},{"$f":"(AT536/(AVERAGE($AR$97:AR536))/AI536*12)","v":5.738045738045738E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441,2777746.057835192,1000,0,1000,230,10648.026555034901,2788394.0843902268,0,{"$f":"$C$13+SUM($AK$97:AK537,$AM$97:AM537)","v":922000},{"$f":"SUM($AN$97:AN537,$AO$97:AO537,$AQ$97:AQ537)","v":1866394.0843902281},{"$f":"SUM($AN$97:AN537,$AQ$97:AQ537)","v":101430},{"$f":"(AS537/(AVERAGE($AR$97:AR537))/AI537*12)","v":0.10536562985238536},{"$f":"(AT537/(AVERAGE($AR$97:AR537))/AI537*12)","v":5.7261410788381744E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442,2790624.0843902268,1000,0,1000,230,10697.392323495869,2801321.4767137226,0,{"$f":"$C$13+SUM($AK$97:AK538,$AM$97:AM538)","v":924000},{"$f":"SUM($AN$97:AN538,$AO$97:AO538,$AQ$97:AQ538)","v":1877321.476713724},{"$f":"SUM($AN$97:AN538,$AQ$97:AQ538)","v":101660},{"$f":"(AS538/(AVERAGE($AR$97:AR538))/AI538*12)","v":0.10552381758318902},{"$f":"(AT538/(AVERAGE($AR$97:AR538))/AI538*12)","v":5.7142857142857143E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443,2803551.4767137226,1000,0,1000,230,10746.947327402604,2814298.424041125,0,{"$f":"$C$13+SUM($AK$97:AK539,$AM$97:AM539)","v":926000},{"$f":"SUM($AN$97:AN539,$AO$97:AO539,$AQ$97:AQ539)","v":1888298.4240411266},{"$f":"SUM($AN$97:AN539,$AQ$97:AQ539)","v":101890},{"$f":"(AS539/(AVERAGE($AR$97:AR539))/AI539*12)","v":0.10568242956781113},{"$f":"(AT539/(AVERAGE($AR$97:AR539))/AI539*12)","v":5.7024793388429753E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444,2816528.424041125,1000,0,1000,230,10796.692292157646,2827325.1163332826,0,{"$f":"$C$13+SUM($AK$97:AK540,$AM$97:AM540)","v":928000},{"$f":"SUM($AN$97:AN540,$AO$97:AO540,$AQ$97:AQ540)","v":1899325.1163332842},{"$f":"SUM($AN$97:AN540,$AQ$97:AQ540)","v":102120},{"$f":"(AS540/(AVERAGE($AR$97:AR540))/AI540*12)","v":0.10584146649948642},{"$f":"(AT540/(AVERAGE($AR$97:AR540))/AI540*12)","v":5.6907216494845357E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,2829555.1163332826,1000,0,1000,230,10846.62794594425,2840401.7442792268,0,{"$f":"$C$13+SUM($AK$97:AK541,$AM$97:AM541)","v":930000},{"$f":"SUM($AN$97:AN541,$AO$97:AO541,$AQ$97:AQ541)","v":1910401.7442792284},{"$f":"SUM($AN$97:AN541,$AQ$97:AQ541)","v":102350},{"$f":"(AS541/(AVERAGE($AR$97:AR541))/AI541*12)","v":0.10600092907638943},{"$f":"(AT541/(AVERAGE($AR$97:AR541))/AI541*12)","v":5.6790123456790121E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446,2842631.7442792268,1000,0,1000,230,10896.755019737035,2853528.4992989637,0,{"$f":"$C$13+SUM($AK$97:AK542,$AM$97:AM542)","v":932000},{"$f":"SUM($AN$97:AN542,$AO$97:AO542,$AQ$97:AQ542)","v":1921528.4992989653},{"$f":"SUM($AN$97:AN542,$AQ$97:AQ542)","v":102580},{"$f":"(AS542/(AVERAGE($AR$97:AR542))/AI542*12)","v":0.1061608180016187},{"$f":"(AT542/(AVERAGE($AR$97:AR542))/AI542*12)","v":5.6673511293634498E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447,2855758.4992989637,1000,0,1000,230,10947.074247312694,2866705.5735462764,0,{"$f":"$C$13+SUM($AK$97:AK543,$AM$97:AM543)","v":934000},{"$f":"SUM($AN$97:AN543,$AO$97:AO543,$AQ$97:AQ543)","v":1932705.5735462781},{"$f":"SUM($AN$97:AN543,$AQ$97:AQ543)","v":102810},{"$f":"(AS543/(AVERAGE($AR$97:AR543))/AI543*12)","v":0.10632113398318174},{"$f":"(AT543/(AVERAGE($AR$97:AR543))/AI543*12)","v":5.6557377049180329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448,2868935.5735462764,1000,0,1000,230,10997.586365260728,2879933.1599115371,0,{"$f":"$C$13+SUM($AK$97:AK544,$AM$97:AM544)","v":936000},{"$f":"SUM($AN$97:AN544,$AO$97:AO544,$AQ$97:AQ544)","v":1943933.1599115387},{"$f":"SUM($AN$97:AN544,$AQ$97:AQ544)","v":103040},{"$f":"(AS544/(AVERAGE($AR$97:AR544))/AI544*12)","v":0.10648187773397999},{"$f":"(AT544/(AVERAGE($AR$97:AR544))/AI544*12)","v":5.644171779141104E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449,2882163.1599115371,{"$f":"IF(($AH$70-$AH$71)>=AI545,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI545,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},11048.292112994226,2893211.4520245311,0,{"$f":"$C$13+SUM($AK$97:AK545,$AM$97:AM545)","v":938000},{"$f":"SUM($AN$97:AN545,$AO$97:AO545,$AQ$97:AQ545)","v":1955211.4520245329},{"$f":"SUM($AN$97:AN545,$AQ$97:AQ545)","v":103270},{"$f":"(AS545/(AVERAGE($AR$97:AR545))/AI545*12)","v":0.106643049971794},{"$f":"(AT545/(AVERAGE($AR$97:AR545))/AI545*12)","v":5.6326530612244904E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,{"$f":"AP545+AK546+AM546+AN546","v":2895441.4520245311},1000,0,1000,230,{"$f":"AJ546*$AF$51/12","v":11099.192232760703},2906540.6442572917,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK546,$AM$97:AM546)","v":940000},{"$f":"SUM($AN$97:AN546,$AO$97:AO546,$AQ$97:AQ546)","v":1966540.6442572935},{"$f":"SUM($AN$97:AN546,$AQ$97:AQ546)","v":103500},{"$f":"(AS546/(AVERAGE($AR$97:AR546))/AI546*12)","v":0.10680465141926918},{"$f":"(AT546/(AVERAGE($AR$97:AR546))/AI546*12)","v":5.6211812627291243E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451,2908770.6442572917,1000,0,1000,230,11150.287469652952,2919920.9317269446,0,{"$f":"$C$13+SUM($AK$97:AK547,$AM$97:AM547)","v":942000},{"$f":"SUM($AN$97:AN547,$AO$97:AO547,$AQ$97:AQ547)","v":1977920.9317269465},{"$f":"SUM($AN$97:AN547,$AQ$97:AQ547)","v":103730},{"$f":"(AS547/(AVERAGE($AR$97:AR547))/AI547*12)","v":0.10696668280390173},{"$f":"(AT547/(AVERAGE($AR$97:AR547))/AI547*12)","v":5.6097560975609754E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452,2922150.9317269446,1000,0,1000,230,11201.578571619953,2933352.5102985646,0,{"$f":"$C$13+SUM($AK$97:AK548,$AM$97:AM548)","v":944000},{"$f":"SUM($AN$97:AN548,$AO$97:AO548,$AQ$97:AQ548)","v":1989352.5102985664},{"$f":"SUM($AN$97:AN548,$AQ$97:AQ548)","v":103960},{"$f":"(AS548/(AVERAGE($AR$97:AR548))/AI548*12)","v":0.10712914485802472},{"$f":"(AT548/(AVERAGE($AR$97:AR548))/AI548*12)","v":5.5983772819472614E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,2935582.5102985646,1000,0,1000,230,11253.066289477831,{"$f":"AJ549+AO549","v":2946835.5765880425},0,{"$f":"$C$13+SUM($AK$97:AK549,$AM$97:AM549)","v":946000},{"$f":"SUM($AN$97:AN549,$AO$97:AO549,$AQ$97:AQ549)","v":2000835.5765880442},{"$f":"SUM($AN$97:AN549,$AQ$97:AQ549)","v":104190},{"$f":"(AS549/(AVERAGE($AR$97:AR549))/AI549*12)","v":0.10729203831879477},{"$f":"(AT549/(AVERAGE($AR$97:AR549))/AI549*12)","v":5.5870445344129551E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454,2949065.5765880425,1000,0,1000,230,11304.751376920829,2960370.3279649634,0,{"$f":"$C$13+SUM($AK$97:AK550,$AM$97:AM550)","v":948000},{"$f":"SUM($AN$97:AN550,$AO$97:AO550,$AQ$97:AQ550)","v":2012370.327964965},{"$f":"SUM($AN$97:AN550,$AQ$97:AQ550)","v":104420},{"$f":"(AS550/(AVERAGE($AR$97:AR550))/AI550*12)","v":0.10745536392817862},{"$f":"(AT550/(AVERAGE($AR$97:AR550))/AI550*12)","v":5.5757575757575759E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,2962600.3279649634,1000,0,1000,230,11356.63459053236,2973956.9625554956,0,{"$f":"$C$13+SUM($AK$97:AK551,$AM$97:AM551)","v":950000},{"$f":"SUM($AN$97:AN551,$AO$97:AO551,$AQ$97:AQ551)","v":2023956.9625554974},{"$f":"SUM($AN$97:AN551,$AQ$97:AQ551)","v":104650},{"$f":"(AS551/(AVERAGE($AR$97:AR551))/AI551*12)","v":0.10761912243294031},{"$f":"(AT551/(AVERAGE($AR$97:AR551))/AI551*12)","v":5.5645161290322582E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,2976186.9625554956,1000,0,1000,230,11408.716689796065,2987595.6792452917,0,{"$f":"$C$13+SUM($AK$97:AK552,$AM$97:AM552)","v":952000},{"$f":"SUM($AN$97:AN552,$AO$97:AO552,$AQ$97:AQ552)","v":2035595.6792452934},{"$f":"SUM($AN$97:AN552,$AQ$97:AQ552)","v":104880},{"$f":"(AS552/(AVERAGE($AR$97:AR552))/AI552*12)","v":0.10778331458462848},{"$f":"(AT552/(AVERAGE($AR$97:AR552))/AI552*12)","v":5.5533199195171024E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457,2989825.6792452917,1000,0,1000,230,11460.998437106951,3001286.6776823988,0,{"$f":"$C$13+SUM($AK$97:AK553,$AM$97:AM553)","v":954000},{"$f":"SUM($AN$97:AN553,$AO$97:AO553,$AQ$97:AQ553)","v":2047286.6776824002},{"$f":"SUM($AN$97:AN553,$AQ$97:AQ553)","v":105110},{"$f":"(AS553/(AVERAGE($AR$97:AR553))/AI553*12)","v":0.10794794113956396},{"$f":"(AT553/(AVERAGE($AR$97:AR553))/AI553*12)","v":5.5421686746987952E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458,3003516.6776823988,1000,0,1000,230,11513.480597782529,3015030.1582801812,0,{"$f":"$C$13+SUM($AK$97:AK554,$AM$97:AM554)","v":956000},{"$f":"SUM($AN$97:AN554,$AO$97:AO554,$AQ$97:AQ554)","v":2059030.1582801826},{"$f":"SUM($AN$97:AN554,$AQ$97:AQ554)","v":105340},{"$f":"(AS554/(AVERAGE($AR$97:AR554))/AI554*12)","v":0.10811300285882766},{"$f":"(AT554/(AVERAGE($AR$97:AR554))/AI554*12)","v":5.5310621242484967E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,3017260.1582801812,1000,0,1000,230,11566.16394007403,3028826.3222202552,0,{"$f":"$C$13+SUM($AK$97:AK555,$AM$97:AM555)","v":958000},{"$f":"SUM($AN$97:AN555,$AO$97:AO555,$AQ$97:AQ555)","v":2070826.3222202566},{"$f":"SUM($AN$97:AN555,$AQ$97:AQ555)","v":105570},{"$f":"(AS555/(AVERAGE($AR$97:AR555))/AI555*12)","v":0.10827850050824871},{"$f":"(AT555/(AVERAGE($AR$97:AR555))/AI555*12)","v":5.5200000000000006E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,3031056.3222202552,1000,0,1000,230,11619.049235177643,3042675.3714554328,0,{"$f":"$C$13+SUM($AK$97:AK556,$AM$97:AM556)","v":960000},{"$f":"SUM($AN$97:AN556,$AO$97:AO556,$AQ$97:AQ556)","v":2082675.3714554342},{"$f":"SUM($AN$97:AN556,$AQ$97:AQ556)","v":105800},{"$f":"(AS556/(AVERAGE($AR$97:AR556))/AI556*12)","v":0.10844443485839281},{"$f":"(AT556/(AVERAGE($AR$97:AR556))/AI556*12)","v":5.5089820359281432E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461,3044905.3714554328,1000,0,1000,230,11672.137257245826,3056577.5087126787,0,{"$f":"$C$13+SUM($AK$97:AK557,$AM$97:AM557)","v":962000},{"$f":"SUM($AN$97:AN557,$AO$97:AO557,$AQ$97:AQ557)","v":2094577.5087126801},{"$f":"SUM($AN$97:AN557,$AQ$97:AQ557)","v":106030},{"$f":"(AS557/(AVERAGE($AR$97:AR557))/AI557*12)","v":0.10861080668455098},{"$f":"(AT557/(AVERAGE($AR$97:AR557))/AI557*12)","v":5.4980079681274897E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462,3058807.5087126787,1000,0,1000,230,11725.428783398602,3070532.9374960773,0,{"$f":"$C$13+SUM($AK$97:AK558,$AM$97:AM558)","v":964000},{"$f":"SUM($AN$97:AN558,$AO$97:AO558,$AQ$97:AQ558)","v":2106532.9374960787},{"$f":"SUM($AN$97:AN558,$AQ$97:AQ558)","v":106260},{"$f":"(AS558/(AVERAGE($AR$97:AR558))/AI558*12)","v":0.1087776167667284},{"$f":"(AT558/(AVERAGE($AR$97:AR558))/AI558*12)","v":5.4870775347912529E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463,3072762.9374960773,1000,0,1000,230,11778.924593734962,3084541.8620898123,0,{"$f":"$C$13+SUM($AK$97:AK559,$AM$97:AM559)","v":966000},{"$f":"SUM($AN$97:AN559,$AO$97:AO559,$AQ$97:AQ559)","v":2118541.8620898137},{"$f":"SUM($AN$97:AN559,$AQ$97:AQ559)","v":106490},{"$f":"(AS559/(AVERAGE($AR$97:AR559))/AI559*12)","v":0.10894486588963354},{"$f":"(AT559/(AVERAGE($AR$97:AR559))/AI559*12)","v":5.4761904761904756E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464,3086771.8620898123,1000,0,1000,230,11832.625471344281,3098604.4875611565,0,{"$f":"$C$13+SUM($AK$97:AK560,$AM$97:AM560)","v":968000},{"$f":"SUM($AN$97:AN560,$AO$97:AO560,$AQ$97:AQ560)","v":2130604.4875611579},{"$f":"SUM($AN$97:AN560,$AQ$97:AQ560)","v":106720},{"$f":"(AS560/(AVERAGE($AR$97:AR560))/AI560*12)","v":0.10911255484266769},{"$f":"(AT560/(AVERAGE($AR$97:AR560))/AI560*12)","v":5.465346534653465E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,3100834.4875611565,1000,0,1000,230,11886.532202317767,3112721.0197634744,0,{"$f":"$C$13+SUM($AK$97:AK561,$AM$97:AM561)","v":970000},{"$f":"SUM($AN$97:AN561,$AO$97:AO561,$AQ$97:AQ561)","v":2142721.0197634762},{"$f":"SUM($AN$97:AN561,$AQ$97:AQ561)","v":106950},{"$f":"(AS561/(AVERAGE($AR$97:AR561))/AI561*12)","v":0.10928068441991462},{"$f":"(AT561/(AVERAGE($AR$97:AR561))/AI561*12)","v":5.454545454545455E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466,3114951.0197634744,1000,0,1000,230,11940.645575759985,3126891.6653392343,0,{"$f":"$C$13+SUM($AK$97:AK562,$AM$97:AM562)","v":972000},{"$f":"SUM($AN$97:AN562,$AO$97:AO562,$AQ$97:AQ562)","v":2154891.6653392361},{"$f":"SUM($AN$97:AN562,$AQ$97:AQ562)","v":107180},{"$f":"(AS562/(AVERAGE($AR$97:AR562))/AI562*12)","v":0.10944925542013034},{"$f":"(AT562/(AVERAGE($AR$97:AR562))/AI562*12)","v":5.4437869822485212E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467,3129121.6653392343,1000,0,1000,230,11994.966383800398,3141116.6317230347,0,{"$f":"$C$13+SUM($AK$97:AK563,$AM$97:AM563)","v":974000},{"$f":"SUM($AN$97:AN563,$AO$97:AO563,$AQ$97:AQ563)","v":2167116.6317230365},{"$f":"SUM($AN$97:AN563,$AQ$97:AQ563)","v":107410},{"$f":"(AS563/(AVERAGE($AR$97:AR563))/AI563*12)","v":0.10961826864673338},{"$f":"(AT563/(AVERAGE($AR$97:AR563))/AI563*12)","v":5.4330708661417329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468,3143346.6317230347,1000,0,1000,230,12049.495421604966,3155396.1271446398,0,{"$f":"$C$13+SUM($AK$97:AK564,$AM$97:AM564)","v":976000},{"$f":"SUM($AN$97:AN564,$AO$97:AO564,$AQ$97:AQ564)","v":2179396.1271446412},{"$f":"SUM($AN$97:AN564,$AQ$97:AQ564)","v":107640},{"$f":"(AS564/(AVERAGE($AR$97:AR564))/AI564*12)","v":0.10978772490779515},{"$f":"(AT564/(AVERAGE($AR$97:AR564))/AI564*12)","v":5.4223968565815326E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469,3157626.1271446398,1000,0,1000,230,12104.233487387786,3169730.3606320275,0,{"$f":"$C$13+SUM($AK$97:AK565,$AM$97:AM565)","v":978000},{"$f":"SUM($AN$97:AN565,$AO$97:AO565,$AQ$97:AQ565)","v":2191730.3606320289},{"$f":"SUM($AN$97:AN565,$AQ$97:AQ565)","v":107870},{"$f":"(AS565/(AVERAGE($AR$97:AR565))/AI565*12)","v":0.10995762501603054},{"$f":"(AT565/(AVERAGE($AR$97:AR565))/AI565*12)","v":5.4117647058823529E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,3171960.3606320275,1000,0,1000,230,12159.181382422772,3184119.5420144503,0,{"$f":"$C$13+SUM($AK$97:AK566,$AM$97:AM566)","v":980000},{"$f":"SUM($AN$97:AN566,$AO$97:AO566,$AQ$97:AQ566)","v":2204119.5420144517},{"$f":"SUM($AN$97:AN566,$AQ$97:AQ566)","v":108100},{"$f":"(AS566/(AVERAGE($AR$97:AR566))/AI566*12)","v":0.11012796978878886},{"$f":"(AT566/(AVERAGE($AR$97:AR566))/AI566*12)","v":5.4011741682974557E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,471,3186349.5420144503,1000,0,1000,230,12214.339911055393,3198563.8819255056,0,{"$f":"$C$13+SUM($AK$97:AK567,$AM$97:AM567)","v":982000},{"$f":"SUM($AN$97:AN567,$AO$97:AO567,$AQ$97:AQ567)","v":2216563.881925507},{"$f":"SUM($AN$97:AN567,$AQ$97:AQ567)","v":108330},{"$f":"(AS567/(AVERAGE($AR$97:AR567))/AI567*12)","v":0.11029876004804473},{"$f":"(AT567/(AVERAGE($AR$97:AR567))/AI567*12)","v":5.3906250000000005E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,472,3200793.8819255056,1000,0,1000,230,12269.709880714438,3213063.5918062199,0,{"$f":"$C$13+SUM($AK$97:AK568,$AM$97:AM568)","v":984000},{"$f":"SUM($AN$97:AN568,$AO$97:AO568,$AQ$97:AQ568)","v":2229063.5918062213},{"$f":"SUM($AN$97:AN568,$AQ$97:AQ568)","v":108560},{"$f":"(AS568/(AVERAGE($AR$97:AR568))/AI568*12)","v":0.11046999662038959},{"$f":"(AT568/(AVERAGE($AR$97:AR568))/AI568*12)","v":5.380116959064327E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473,3215293.5918062199,1000,0,1000,230,12325.292101923842,3227618.8839081437,0,{"$f":"$C$13+SUM($AK$97:AK569,$AM$97:AM569)","v":986000},{"$f":"SUM($AN$97:AN569,$AO$97:AO569,$AQ$97:AQ569)","v":2241618.8839081451},{"$f":"SUM($AN$97:AN569,$AQ$97:AQ569)","v":108790},{"$f":"(AS569/(AVERAGE($AR$97:AR569))/AI569*12)","v":0.11064168033702315},{"$f":"(AT569/(AVERAGE($AR$97:AR569))/AI569*12)","v":5.3696498054474698E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,3229848.8839081437,1000,0,1000,230,12381.087388314552,3242229.9712964585,0,{"$f":"$C$13+SUM($AK$97:AK570,$AM$97:AM570)","v":988000},{"$f":"SUM($AN$97:AN570,$AO$97:AO570,$AQ$97:AQ570)","v":2254229.9712964599},{"$f":"SUM($AN$97:AN570,$AQ$97:AQ570)","v":109020},{"$f":"(AS570/(AVERAGE($AR$97:AR570))/AI570*12)","v":0.11081381203374513},{"$f":"(AT570/(AVERAGE($AR$97:AR570))/AI570*12)","v":5.3592233009708739E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,3244459.9712964585,1000,0,1000,230,12437.096556636425,3256897.067853095,0,{"$f":"$C$13+SUM($AK$97:AK571,$AM$97:AM571)","v":990000},{"$f":"SUM($AN$97:AN571,$AO$97:AO571,$AQ$97:AQ571)","v":2266897.0678530964},{"$f":"SUM($AN$97:AN571,$AQ$97:AQ571)","v":109250},{"$f":"(AS571/(AVERAGE($AR$97:AR571))/AI571*12)","v":0.11098639255094719},{"$f":"(AT571/(AVERAGE($AR$97:AR571))/AI571*12)","v":5.348837209302325E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476,3259127.067853095,1000,0,1000,230,12493.320426770197,3271620.388279865,0,{"$f":"$C$13+SUM($AK$97:AK572,$AM$97:AM572)","v":992000},{"$f":"SUM($AN$97:AN572,$AO$97:AO572,$AQ$97:AQ572)","v":2279620.3882798664},{"$f":"SUM($AN$97:AN572,$AQ$97:AQ572)","v":109480},{"$f":"(AS572/(AVERAGE($AR$97:AR572))/AI572*12)","v":0.1111594227336053},{"$f":"(AT572/(AVERAGE($AR$97:AR572))/AI572*12)","v":5.3384912959381046E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477,3273850.388279865,1000,0,1000,230,12549.759821739483,3286400.1481016045,0,{"$f":"$C$13+SUM($AK$97:AK573,$AM$97:AM573)","v":994000},{"$f":"SUM($AN$97:AN573,$AO$97:AO573,$AQ$97:AQ573)","v":2292400.1481016059},{"$f":"SUM($AN$97:AN573,$AQ$97:AQ573)","v":109710},{"$f":"(AS573/(AVERAGE($AR$97:AR573))/AI573*12)","v":0.111332903431272},{"$f":"(AT573/(AVERAGE($AR$97:AR573))/AI573*12)","v":5.3281853281853279E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478,3288630.1481016045,1000,0,1000,230,12606.415567722817,3301236.5636693272,0,{"$f":"$C$13+SUM($AK$97:AK574,$AM$97:AM574)","v":996000},{"$f":"SUM($AN$97:AN574,$AO$97:AO574,$AQ$97:AQ574)","v":2305236.5636693286},{"$f":"SUM($AN$97:AN574,$AQ$97:AQ574)","v":109940},{"$f":"(AS574/(AVERAGE($AR$97:AR574))/AI574*12)","v":0.11150683549806897},{"$f":"(AT574/(AVERAGE($AR$97:AR574))/AI574*12)","v":5.3179190751445086E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479,3303466.5636693272,1000,0,1000,230,12663.288494065753,3316129.8521633931,0,{"$f":"$C$13+SUM($AK$97:AK575,$AM$97:AM575)","v":998000},{"$f":"SUM($AN$97:AN575,$AO$97:AO575,$AQ$97:AQ575)","v":2318129.8521633944},{"$f":"SUM($AN$97:AN575,$AQ$97:AQ575)","v":110170},{"$f":"(AS575/(AVERAGE($AR$97:AR575))/AI575*12)","v":0.11168121979268},{"$f":"(AT575/(AVERAGE($AR$97:AR575))/AI575*12)","v":5.3076923076923075E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,3318359.8521633931,1000,0,1000,230,12720.379433293007,3331080.2315966859,0,{"$f":"$C$13+SUM($AK$97:AK576,$AM$97:AM576)","v":1000000},{"$f":"SUM($AN$97:AN576,$AO$97:AO576,$AQ$97:AQ576)","v":2331080.2315966873},{"$f":"SUM($AN$97:AN576,$AQ$97:AQ576)","v":110400},{"$f":"(AS576/(AVERAGE($AR$97:AR576))/AI576*12)","v":0.11185605717834393},{"$f":"(AT576/(AVERAGE($AR$97:AR576))/AI576*12)","v":5.2975047984644913E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,481,3333310.2315966859,1000,0,1000,230,12777.689221120629,3346087.9208178064,0,{"$f":"$C$13+SUM($AK$97:AK577,$AM$97:AM577)","v":1002000},{"$f":"SUM($AN$97:AN577,$AO$97:AO577,$AQ$97:AQ577)","v":2344087.9208178078},{"$f":"SUM($AN$97:AN577,$AQ$97:AQ577)","v":110630},{"$f":"(AS577/(AVERAGE($AR$97:AR577))/AI577*12)","v":0.11203134852284788},{"$f":"(AT577/(AVERAGE($AR$97:AR577))/AI577*12)","v":5.2873563218390806E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,482,3348317.9208178064,1000,0,1000,230,12835.218696468257,3361153.1395142744,0,{"$f":"$C$13+SUM($AK$97:AK578,$AM$97:AM578)","v":1004000},{"$f":"SUM($AN$97:AN578,$AO$97:AO578,$AQ$97:AQ578)","v":2357153.1395142758},{"$f":"SUM($AN$97:AN578,$AQ$97:AQ578)","v":110860},{"$f":"(AS578/(AVERAGE($AR$97:AR578))/AI578*12)","v":0.11220709469852078},{"$f":"(AT578/(AVERAGE($AR$97:AR578))/AI578*12)","v":5.2772466539196938E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483,3363383.1395142744,1000,0,1000,230,12892.968701471385,3376276.108215746,0,{"$f":"$C$13+SUM($AK$97:AK579,$AM$97:AM579)","v":1006000},{"$f":"SUM($AN$97:AN579,$AO$97:AO579,$AQ$97:AQ579)","v":2370276.1082157474},{"$f":"SUM($AN$97:AN579,$AQ$97:AQ579)","v":111090},{"$f":"(AS579/(AVERAGE($AR$97:AR579))/AI579*12)","v":0.1123832965822269},{"$f":"(AT579/(AVERAGE($AR$97:AR579))/AI579*12)","v":5.267175572519084E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484,3378506.108215746,1000,0,1000,230,12950.940081493694,3391457.0482972395,0,{"$f":"$C$13+SUM($AK$97:AK580,$AM$97:AM580)","v":1008000},{"$f":"SUM($AN$97:AN580,$AO$97:AO580,$AQ$97:AQ580)","v":2383457.0482972409},{"$f":"SUM($AN$97:AN580,$AQ$97:AQ580)","v":111320},{"$f":"(AS580/(AVERAGE($AR$97:AR580))/AI580*12)","v":0.11255995505535968},{"$f":"(AT580/(AVERAGE($AR$97:AR580))/AI580*12)","v":5.2571428571428578E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,3393687.0482972395,1000,0,1000,230,13009.133685139417,3406696.1819823789,0,{"$f":"$C$13+SUM($AK$97:AK581,$AM$97:AM581)","v":1010000},{"$f":"SUM($AN$97:AN581,$AO$97:AO581,$AQ$97:AQ581)","v":2396696.1819823803},{"$f":"SUM($AN$97:AN581,$AQ$97:AQ581)","v":111550},{"$f":"(AS581/(AVERAGE($AR$97:AR581))/AI581*12)","v":0.11273707100383584},{"$f":"(AT581/(AVERAGE($AR$97:AR581))/AI581*12)","v":5.2471482889733844E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486,3408926.1819823789,1000,0,1000,230,13067.550364265786,3421993.7323466446,0,{"$f":"$C$13+SUM($AK$97:AK582,$AM$97:AM582)","v":1012000},{"$f":"SUM($AN$97:AN582,$AO$97:AO582,$AQ$97:AQ582)","v":2409993.732346646},{"$f":"SUM($AN$97:AN582,$AQ$97:AQ582)","v":111780},{"$f":"(AS582/(AVERAGE($AR$97:AR582))/AI582*12)","v":0.11291464531808962},{"$f":"(AT582/(AVERAGE($AR$97:AR582))/AI582*12)","v":5.2371916508538903E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,487,3424223.7323466446,1000,0,1000,230,13126.190973995472,3437349.9233206399,0,{"$f":"$C$13+SUM($AK$97:AK583,$AM$97:AM583)","v":1014000},{"$f":"SUM($AN$97:AN583,$AO$97:AO583,$AQ$97:AQ583)","v":2423349.9233206413},{"$f":"SUM($AN$97:AN583,$AQ$97:AQ583)","v":112010},{"$f":"(AS583/(AVERAGE($AR$97:AR583))/AI583*12)","v":0.11309267889306707},{"$f":"(AT583/(AVERAGE($AR$97:AR583))/AI583*12)","v":5.2272727272727271E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488,3439579.9233206399,1000,0,1000,230,13185.056372729121,3452764.979693369,0,{"$f":"$C$13+SUM($AK$97:AK584,$AM$97:AM584)","v":1016000},{"$f":"SUM($AN$97:AN584,$AO$97:AO584,$AQ$97:AQ584)","v":2436764.9796933704},{"$f":"SUM($AN$97:AN584,$AQ$97:AQ584)","v":112240},{"$f":"(AS584/(AVERAGE($AR$97:AR584))/AI584*12)","v":0.11327117262822076},{"$f":"(AT584/(AVERAGE($AR$97:AR584))/AI584*12)","v":5.2173913043478265E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489,3454994.979693369,1000,0,1000,230,13244.147422157914,3468239.1271155267,0,{"$f":"$C$13+SUM($AK$97:AK585,$AM$97:AM585)","v":1018000},{"$f":"SUM($AN$97:AN585,$AO$97:AO585,$AQ$97:AQ585)","v":2450239.1271155281},{"$f":"SUM($AN$97:AN585,$AQ$97:AQ585)","v":112470},{"$f":"(AS585/(AVERAGE($AR$97:AR585))/AI585*12)","v":0.11345012742750449},{"$f":"(AT585/(AVERAGE($AR$97:AR585))/AI585*12)","v":5.2075471698113211E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,3470469.1271155267,1000,0,1000,230,13303.464987276186,3483772.5921028028,0,{"$f":"$C$13+SUM($AK$97:AK586,$AM$97:AM586)","v":1020000},{"$f":"SUM($AN$97:AN586,$AO$97:AO586,$AQ$97:AQ586)","v":2463772.5921028042},{"$f":"SUM($AN$97:AN586,$AQ$97:AQ586)","v":112700},{"$f":"(AS586/(AVERAGE($AR$97:AR586))/AI586*12)","v":0.11362954419936835},{"$f":"(AT586/(AVERAGE($AR$97:AR586))/AI586*12)","v":5.1977401129943502E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491,3486002.5921028028,1000,0,1000,230,13363.009936394077,3499365.602039197,0,{"$f":"$C$13+SUM($AK$97:AK587,$AM$97:AM587)","v":1022000},{"$f":"SUM($AN$97:AN587,$AO$97:AO587,$AQ$97:AQ587)","v":2477365.6020391984},{"$f":"SUM($AN$97:AN587,$AQ$97:AQ587)","v":112930},{"$f":"(AS587/(AVERAGE($AR$97:AR587))/AI587*12)","v":0.11380942385675383},{"$f":"(AT587/(AVERAGE($AR$97:AR587))/AI587*12)","v":5.1879699248120296E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,492,3501595.602039197,1000,0,1000,230,13422.783141150256,3515018.3851803471,0,{"$f":"$C$13+SUM($AK$97:AK588,$AM$97:AM588)","v":1024000},{"$f":"SUM($AN$97:AN588,$AO$97:AO588,$AQ$97:AQ588)","v":2491018.3851803485},{"$f":"SUM($AN$97:AN588,$AQ$97:AQ588)","v":113160},{"$f":"(AS588/(AVERAGE($AR$97:AR588))/AI588*12)","v":0.11398976731708912},{"$f":"(AT588/(AVERAGE($AR$97:AR588))/AI588*12)","v":5.1782363977485929E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493,3517248.3851803471,1000,0,1000,230,13482.785476524665,3530731.170656872,0,{"$f":"$C$13+SUM($AK$97:AK589,$AM$97:AM589)","v":1026000},{"$f":"SUM($AN$97:AN589,$AO$97:AO589,$AQ$97:AQ589)","v":2504731.1706568734},{"$f":"SUM($AN$97:AN589,$AQ$97:AQ589)","v":113390},{"$f":"(AS589/(AVERAGE($AR$97:AR589))/AI589*12)","v":0.11417057550228471},{"$f":"(AT589/(AVERAGE($AR$97:AR589))/AI589*12)","v":5.1685393258426963E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494,3532961.170656872,1000,0,1000,230,13543.017820851341,3546504.1884777234,0,{"$f":"$C$13+SUM($AK$97:AK590,$AM$97:AM590)","v":1028000},{"$f":"SUM($AN$97:AN590,$AO$97:AO590,$AQ$97:AQ590)","v":2518504.1884777248},{"$f":"SUM($AN$97:AN590,$AQ$97:AQ590)","v":113620},{"$f":"(AS590/(AVERAGE($AR$97:AR590))/AI590*12)","v":0.11435184933872902},{"$f":"(AT590/(AVERAGE($AR$97:AR590))/AI590*12)","v":5.1588785046728968E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495,3548734.1884777234,1000,0,1000,230,13603.481055831273,3562337.6695335545,0,{"$f":"$C$13+SUM($AK$97:AK591,$AM$97:AM591)","v":1030000},{"$f":"SUM($AN$97:AN591,$AO$97:AO591,$AQ$97:AQ591)","v":2532337.6695335559},{"$f":"SUM($AN$97:AN591,$AQ$97:AQ591)","v":113850},{"$f":"(AS591/(AVERAGE($AR$97:AR591))/AI591*12)","v":0.1145335897572843},{"$f":"(AT591/(AVERAGE($AR$97:AR591))/AI591*12)","v":5.149253731343284E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496,3564567.6695335545,1000,0,1000,230,13664.176066545291,3578231.8456000998,0,{"$f":"$C$13+SUM($AK$97:AK592,$AM$97:AM592)","v":1032000},{"$f":"SUM($AN$97:AN592,$AO$97:AO592,$AQ$97:AQ592)","v":2546231.8456001012},{"$f":"SUM($AN$97:AN592,$AQ$97:AQ592)","v":114080},{"$f":"(AS592/(AVERAGE($AR$97:AR592))/AI592*12)","v":0.11471579769328263},{"$f":"(AT592/(AVERAGE($AR$97:AR592))/AI592*12)","v":5.1396648044692728E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497,3580461.8456000998,1000,0,1000,230,13725.10374146705,3594186.9493415668,0,{"$f":"$C$13+SUM($AK$97:AK593,$AM$97:AM593)","v":1034000},{"$f":"SUM($AN$97:AN593,$AO$97:AO593,$AQ$97:AQ593)","v":2560186.9493415682},{"$f":"SUM($AN$97:AN593,$AQ$97:AQ593)","v":114310},{"$f":"(AS593/(AVERAGE($AR$97:AR593))/AI593*12)","v":0.11489847408652218},{"$f":"(AT593/(AVERAGE($AR$97:AR593))/AI593*12)","v":5.1301115241635682E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,498,3596416.9493415668,1000,0,1000,230,13786.264972476005,3610203.2143140426,0,{"$f":"$C$13+SUM($AK$97:AK594,$AM$97:AM594)","v":1036000},{"$f":"SUM($AN$97:AN594,$AO$97:AO594,$AQ$97:AQ594)","v":2574203.214314044},{"$f":"SUM($AN$97:AN594,$AQ$97:AQ594)","v":114540},{"$f":"(AS594/(AVERAGE($AR$97:AR594))/AI594*12)","v":0.11508161988126356},{"$f":"(AT594/(AVERAGE($AR$97:AR594))/AI594*12)","v":5.120593692022263E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499,3612433.2143140426,1000,0,1000,230,13847.660654870497,3626280.8749689129,0,{"$f":"$C$13+SUM($AK$97:AK595,$AM$97:AM595)","v":1038000},{"$f":"SUM($AN$97:AN595,$AO$97:AO595,$AQ$97:AQ595)","v":2588280.8749689143},{"$f":"SUM($AN$97:AN595,$AQ$97:AQ595)","v":114770},{"$f":"(AS595/(AVERAGE($AR$97:AR595))/AI595*12)","v":0.11526523602622642},{"$f":"(AT595/(AVERAGE($AR$97:AR595))/AI595*12)","v":5.1111111111111105E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,3628510.8749689129,1000,0,1000,230,13909.291687380834,3642420.1666562939,0,{"$f":"$C$13+SUM($AK$97:AK596,$AM$97:AM596)","v":1040000},{"$f":"SUM($AN$97:AN596,$AO$97:AO596,$AQ$97:AQ596)","v":2602420.1666562953},{"$f":"SUM($AN$97:AN596,$AQ$97:AQ596)","v":115000},{"$f":"(AS596/(AVERAGE($AR$97:AR596))/AI596*12)","v":0.11544932347458611},{"$f":"(AT596/(AVERAGE($AR$97:AR596))/AI596*12)","v":5.1016635859519408E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501,3644650.1666562939,1000,0,1000,230,13971.158972182458,3658621.3256284762,0,{"$f":"$C$13+SUM($AK$97:AK597,$AM$97:AM597)","v":1042000},{"$f":"SUM($AN$97:AN597,$AO$97:AO597,$AQ$97:AQ597)","v":2616621.3256284776},{"$f":"SUM($AN$97:AN597,$AQ$97:AQ597)","v":115230},{"$f":"(AS597/(AVERAGE($AR$97:AR597))/AI597*12)","v":0.11563388318397054},{"$f":"(AT597/(AVERAGE($AR$97:AR597))/AI597*12)","v":5.0922509225092248E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502,3660851.3256284762,1000,0,1000,230,14033.263414909159,3674884.5890433853,0,{"$f":"$C$13+SUM($AK$97:AK598,$AM$97:AM598)","v":1044000},{"$f":"SUM($AN$97:AN598,$AO$97:AO598,$AQ$97:AQ598)","v":2630884.5890433867},{"$f":"SUM($AN$97:AN598,$AQ$97:AQ598)","v":115460},{"$f":"(AS598/(AVERAGE($AR$97:AR598))/AI598*12)","v":0.11581891611645734},{"$f":"(AT598/(AVERAGE($AR$97:AR598))/AI598*12)","v":5.0828729281767954E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,503,3677114.5890433853,1000,0,1000,230,14095.605924666312,3691210.1949680517,0,{"$f":"$C$13+SUM($AK$97:AK599,$AM$97:AM599)","v":1046000},{"$f":"SUM($AN$97:AN599,$AO$97:AO599,$AQ$97:AQ599)","v":2645210.1949680531},{"$f":"SUM($AN$97:AN599,$AQ$97:AQ599)","v":115690},{"$f":"(AS599/(AVERAGE($AR$97:AR599))/AI599*12)","v":0.11600442323857091},{"$f":"(AT599/(AVERAGE($AR$97:AR599))/AI599*12)","v":5.0735294117647059E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504,3693440.1949680517,1000,0,1000,230,14158.1874140442,3707598.3823820958,0,{"$f":"$C$13+SUM($AK$97:AK600,$AM$97:AM600)","v":1048000},{"$f":"SUM($AN$97:AN600,$AO$97:AO600,$AQ$97:AQ600)","v":2659598.3823820972},{"$f":"SUM($AN$97:AN600,$AQ$97:AQ600)","v":115920},{"$f":"(AS600/(AVERAGE($AR$97:AR600))/AI600*12)","v":0.1161904055212799},{"$f":"(AT600/(AVERAGE($AR$97:AR600))/AI600*12)","v":5.0642201834862378E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,3709828.3823820958,1000,0,1000,230,14221.008799131369,3724049.3911812273,0,{"$f":"$C$13+SUM($AK$97:AK601,$AM$97:AM601)","v":1050000},{"$f":"SUM($AN$97:AN601,$AO$97:AO601,$AQ$97:AQ601)","v":2674049.3911812287},{"$f":"SUM($AN$97:AN601,$AQ$97:AQ601)","v":116150},{"$f":"(AS601/(AVERAGE($AR$97:AR601))/AI601*12)","v":0.11637686393999472},{"$f":"(AT601/(AVERAGE($AR$97:AR601))/AI601*12)","v":5.0549450549450554E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506,3726279.3911812273,1000,0,1000,230,14284.070999528039,3740563.4621807551,0,{"$f":"$C$13+SUM($AK$97:AK602,$AM$97:AM602)","v":1052000},{"$f":"SUM($AN$97:AN602,$AO$97:AO602,$AQ$97:AQ602)","v":2688563.4621807565},{"$f":"SUM($AN$97:AN602,$AQ$97:AQ602)","v":116380},{"$f":"(AS602/(AVERAGE($AR$97:AR602))/AI602*12)","v":0.11656379947456511},{"$f":"(AT602/(AVERAGE($AR$97:AR602))/AI602*12)","v":5.0457038391224862E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507,3742793.4621807551,1000,0,1000,230,14347.374938359562,3757140.8371191146,0,{"$f":"$C$13+SUM($AK$97:AK603,$AM$97:AM603)","v":1054000},{"$f":"SUM($AN$97:AN603,$AO$97:AO603,$AQ$97:AQ603)","v":2703140.837119116},{"$f":"SUM($AN$97:AN603,$AQ$97:AQ603)","v":116610},{"$f":"(AS603/(AVERAGE($AR$97:AR603))/AI603*12)","v":0.11675121310927811},{"$f":"(AT603/(AVERAGE($AR$97:AR603))/AI603*12)","v":5.0364963503649633E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508,3759370.8371191146,1000,0,1000,230,14410.921542289938,3773781.7586614047,0,{"$f":"$C$13+SUM($AK$97:AK604,$AM$97:AM604)","v":1056000},{"$f":"SUM($AN$97:AN604,$AO$97:AO604,$AQ$97:AQ604)","v":2717781.7586614061},{"$f":"SUM($AN$97:AN604,$AQ$97:AQ604)","v":116840},{"$f":"(AS604/(AVERAGE($AR$97:AR604))/AI604*12)","v":0.11693910583285599},{"$f":"(AT604/(AVERAGE($AR$97:AR604))/AI604*12)","v":5.0273224043715847E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509,3776011.7586614047,1000,0,1000,230,14474.711741535384,3790486.4704029402,0,{"$f":"$C$13+SUM($AK$97:AK605,$AM$97:AM605)","v":1058000},{"$f":"SUM($AN$97:AN605,$AO$97:AO605,$AQ$97:AQ605)","v":2732486.4704029416},{"$f":"SUM($AN$97:AN605,$AQ$97:AQ605)","v":117070},{"$f":"(AS605/(AVERAGE($AR$97:AR605))/AI605*12)","v":0.11712747863845437},{"$f":"(AT605/(AVERAGE($AR$97:AR605))/AI605*12)","v":5.0181818181818183E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,3792716.4704029402,1000,0,1000,230,14538.746469877937,3807255.2168728183,0,{"$f":"$C$13+SUM($AK$97:AK606,$AM$97:AM606)","v":1060000},{"$f":"SUM($AN$97:AN606,$AO$97:AO606,$AQ$97:AQ606)","v":2747255.2168728197},{"$f":"SUM($AN$97:AN606,$AQ$97:AQ606)","v":117300},{"$f":"(AS606/(AVERAGE($AR$97:AR606))/AI606*12)","v":0.1173163325236605},{"$f":"(AT606/(AVERAGE($AR$97:AR606))/AI606*12)","v":5.0090744101633396E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511,3809485.2168728183,1000,0,1000,230,14603.026664679137,3824088.2435374972,0,{"$f":"$C$13+SUM($AK$97:AK607,$AM$97:AM607)","v":1062000},{"$f":"SUM($AN$97:AN607,$AO$97:AO607,$AQ$97:AQ607)","v":2762088.2435374986},{"$f":"SUM($AN$97:AN607,$AQ$97:AQ607)","v":117530},{"$f":"(AS607/(AVERAGE($AR$97:AR607))/AI607*12)","v":0.11750566849049174},{"$f":"(AT607/(AVERAGE($AR$97:AR607))/AI607*12)","v":5.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512,3826318.2435374972,1000,0,1000,230,14667.553266893739,3840985.7968043908,0,{"$f":"$C$13+SUM($AK$97:AK608,$AM$97:AM608)","v":1064000},{"$f":"SUM($AN$97:AN608,$AO$97:AO608,$AQ$97:AQ608)","v":2776985.7968043922},{"$f":"SUM($AN$97:AN608,$AQ$97:AQ608)","v":117760},{"$f":"(AS608/(AVERAGE($AR$97:AR608))/AI608*12)","v":0.11769548754539411},{"$f":"(AT608/(AVERAGE($AR$97:AR608))/AI608*12)","v":4.9909584086799278E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513,3843215.7968043908,{"$f":"IF(($AH$70-$AH$71)>=AI609,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI609,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},14732.327221083498,3857948.1240254743,0,{"$f":"$C$13+SUM($AK$97:AK609,$AM$97:AM609)","v":1066000},{"$f":"SUM($AN$97:AN609,$AO$97:AO609,$AQ$97:AQ609)","v":2791948.1240254757},{"$f":"SUM($AN$97:AN609,$AQ$97:AQ609)","v":117990},{"$f":"(AS609/(AVERAGE($AR$97:AR609))/AI609*12)","v":0.11788579069924107},{"$f":"(AT609/(AVERAGE($AR$97:AR609))/AI609*12)","v":4.9819494584837547E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514,{"$f":"AP609+AK610+AM610+AN610","v":3860178.1240254743},1000,0,1000,230,{"$f":"AJ610*$AF$51/12","v":14797.349475430985},3874975.4735009051,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK610,$AM$97:AM610)","v":1068000},{"$f":"SUM($AN$97:AN610,$AO$97:AO610,$AQ$97:AQ610)","v":2806975.4735009065},{"$f":"SUM($AN$97:AN610,$AQ$97:AQ610)","v":118220},{"$f":"(AS610/(AVERAGE($AR$97:AR610))/AI610*12)","v":0.11807657896733226},{"$f":"(AT610/(AVERAGE($AR$97:AR610))/AI610*12)","v":4.972972972972973E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515,3877205.4735009051,1000,0,1000,230,14862.620981753469,3892068.0944826584,0,{"$f":"$C$13+SUM($AK$97:AK611,$AM$97:AM611)","v":1070000},{"$f":"SUM($AN$97:AN611,$AO$97:AO611,$AQ$97:AQ611)","v":2822068.0944826598},{"$f":"SUM($AN$97:AN611,$AQ$97:AQ611)","v":118450},{"$f":"(AS611/(AVERAGE($AR$97:AR611))/AI611*12)","v":0.11826785336939274},{"$f":"(AT611/(AVERAGE($AR$97:AR611))/AI611*12)","v":4.9640287769784179E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516,3894298.0944826584,1000,0,1000,230,14928.142695516857,3909226.2371781752,0,{"$f":"$C$13+SUM($AK$97:AK612,$AM$97:AM612)","v":1072000},{"$f":"SUM($AN$97:AN612,$AO$97:AO612,$AQ$97:AQ612)","v":2837226.2371781766},{"$f":"SUM($AN$97:AN612,$AQ$97:AQ612)","v":118680},{"$f":"(AS612/(AVERAGE($AR$97:AR612))/AI612*12)","v":0.11845961492957191},{"$f":"(AT612/(AVERAGE($AR$97:AR612))/AI612*12)","v":4.9551166965888689E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,517,3911456.2371781752,1000,0,1000,230,14993.915575849671,{"$f":"AJ613+AO613","v":3926450.1527540251},0,{"$f":"$C$13+SUM($AK$97:AK613,$AM$97:AM613)","v":1074000},{"$f":"SUM($AN$97:AN613,$AO$97:AO613,$AQ$97:AQ613)","v":2852450.1527540265},{"$f":"SUM($AN$97:AN613,$AQ$97:AQ613)","v":118910},{"$f":"(AS613/(AVERAGE($AR$97:AR613))/AI613*12)","v":0.11865186467644295},{"$f":"(AT613/(AVERAGE($AR$97:AR613))/AI613*12)","v":4.9462365591397845E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518,3928680.1527540251,1000,0,1000,230,15059.940585557095,3943740.093339582,0,{"$f":"$C$13+SUM($AK$97:AK614,$AM$97:AM614)","v":1076000},{"$f":"SUM($AN$97:AN614,$AO$97:AO614,$AQ$97:AQ614)","v":2867740.0933395834},{"$f":"SUM($AN$97:AN614,$AQ$97:AQ614)","v":119140},{"$f":"(AS614/(AVERAGE($AR$97:AR614))/AI614*12)","v":0.1188446036430022},{"$f":"(AT614/(AVERAGE($AR$97:AR614))/AI614*12)","v":4.937388193202147E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,519,3945970.093339582,1000,0,1000,230,15126.218691135064,3961096.3120307173,0,{"$f":"$C$13+SUM($AK$97:AK615,$AM$97:AM615)","v":1078000},{"$f":"SUM($AN$97:AN615,$AO$97:AO615,$AQ$97:AQ615)","v":2883096.3120307187},{"$f":"SUM($AN$97:AN615,$AQ$97:AQ615)","v":119370},{"$f":"(AS615/(AVERAGE($AR$97:AR615))/AI615*12)","v":0.11903783286666882},{"$f":"(AT615/(AVERAGE($AR$97:AR615))/AI615*12)","v":4.9285714285714289E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520,3963326.3120307173,1000,0,1000,230,15192.750862784416,3978519.0628935015,0,{"$f":"$C$13+SUM($AK$97:AK616,$AM$97:AM616)","v":1080000},{"$f":"SUM($AN$97:AN616,$AO$97:AO616,$AQ$97:AQ616)","v":2898519.0628935029},{"$f":"SUM($AN$97:AN616,$AQ$97:AQ616)","v":119600},{"$f":"(AS616/(AVERAGE($AR$97:AR616))/AI616*12)","v":0.11923155338928437},{"$f":"(AT616/(AVERAGE($AR$97:AR616))/AI616*12)","v":4.9197860962566847E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521,3980749.0628935015,1000,0,1000,230,15259.538074425089,3996008.6009679264,0,{"$f":"$C$13+SUM($AK$97:AK617,$AM$97:AM617)","v":1082000},{"$f":"SUM($AN$97:AN617,$AO$97:AO617,$AQ$97:AQ617)","v":2914008.6009679278},{"$f":"SUM($AN$97:AN617,$AQ$97:AQ617)","v":119830},{"$f":"(AS617/(AVERAGE($AR$97:AR617))/AI617*12)","v":0.11942576625711279},{"$f":"(AT617/(AVERAGE($AR$97:AR617))/AI617*12)","v":4.9110320284697509E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522,3998238.6009679264,1000,0,1000,230,15326.581303710385,4013565.182271637,0,{"$f":"$C$13+SUM($AK$97:AK618,$AM$97:AM618)","v":1084000},{"$f":"SUM($AN$97:AN618,$AO$97:AO618,$AQ$97:AQ618)","v":2929565.1822716384},{"$f":"SUM($AN$97:AN618,$AQ$97:AQ618)","v":120060},{"$f":"(AS618/(AVERAGE($AR$97:AR618))/AI618*12)","v":0.11962047252084027},{"$f":"(AT618/(AVERAGE($AR$97:AR618))/AI618*12)","v":4.9023090586145643E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,523,4015795.182271637,1000,0,1000,230,15393.881532041276,4031189.0638036784,0,{"$f":"$C$13+SUM($AK$97:AK619,$AM$97:AM619)","v":1086000},{"$f":"SUM($AN$97:AN619,$AO$97:AO619,$AQ$97:AQ619)","v":2945189.0638036798},{"$f":"SUM($AN$97:AN619,$AQ$97:AQ619)","v":120290},{"$f":"(AS619/(AVERAGE($AR$97:AR619))/AI619*12)","v":0.11981567323557543},{"$f":"(AT619/(AVERAGE($AR$97:AR619))/AI619*12)","v":4.8936170212765962E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524,4033419.0638036784,1000,0,1000,230,15461.439744580768,4048880.5035482589,0,{"$f":"$C$13+SUM($AK$97:AK620,$AM$97:AM620)","v":1088000},{"$f":"SUM($AN$97:AN620,$AO$97:AO620,$AQ$97:AQ620)","v":2960880.5035482603},{"$f":"SUM($AN$97:AN620,$AQ$97:AQ620)","v":120520},{"$f":"(AS620/(AVERAGE($AR$97:AR620))/AI620*12)","v":0.12001136946084959},{"$f":"(AT620/(AVERAGE($AR$97:AR620))/AI620*12)","v":4.8849557522123895E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525,4051110.5035482589,1000,0,1000,230,15529.256930268326,4066639.7604785273,0,{"$f":"$C$13+SUM($AK$97:AK621,$AM$97:AM621)","v":1090000},{"$f":"SUM($AN$97:AN621,$AO$97:AO621,$AQ$97:AQ621)","v":2976639.7604785287},{"$f":"SUM($AN$97:AN621,$AQ$97:AQ621)","v":120750},{"$f":"(AS621/(AVERAGE($AR$97:AR621))/AI621*12)","v":0.120207562260617},{"$f":"(AT621/(AVERAGE($AR$97:AR621))/AI621*12)","v":4.8763250883392222E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526,4068869.7604785273,1000,0,1000,230,15597.334081834355,4084467.0945603615,0,{"$f":"$C$13+SUM($AK$97:AK622,$AM$97:AM622)","v":1092000},{"$f":"SUM($AN$97:AN622,$AO$97:AO622,$AQ$97:AQ622)","v":2992467.0945603629},{"$f":"SUM($AN$97:AN622,$AQ$97:AQ622)","v":120980},{"$f":"(AS622/(AVERAGE($AR$97:AR622))/AI622*12)","v":0.12040425270325558},{"$f":"(AT622/(AVERAGE($AR$97:AR622))/AI622*12)","v":4.8677248677248671E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527,4086697.0945603615,1000,0,1000,230,15665.672195814719,4102362.766756176,0,{"$f":"$C$13+SUM($AK$97:AK623,$AM$97:AM623)","v":1094000},{"$f":"SUM($AN$97:AN623,$AO$97:AO623,$AQ$97:AQ623)","v":3008362.7667561774},{"$f":"SUM($AN$97:AN623,$AQ$97:AQ623)","v":121210},{"$f":"(AS623/(AVERAGE($AR$97:AR623))/AI623*12)","v":0.12060144186156738},{"$f":"(AT623/(AVERAGE($AR$97:AR623))/AI623*12)","v":4.8591549295774646E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528,4104592.766756176,1000,0,1000,230,15734.272272565342,4120327.0390287414,0,{"$f":"$C$13+SUM($AK$97:AK624,$AM$97:AM624)","v":1096000},{"$f":"SUM($AN$97:AN624,$AO$97:AO624,$AQ$97:AQ624)","v":3024327.0390287428},{"$f":"SUM($AN$97:AN624,$AQ$97:AQ624)","v":121440},{"$f":"(AS624/(AVERAGE($AR$97:AR624))/AI624*12)","v":0.12079913081277932},{"$f":"(AT624/(AVERAGE($AR$97:AR624))/AI624*12)","v":4.8506151142355012E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529,4122557.0390287414,1000,0,1000,230,15803.135316276843,4138360.1743450183,0,{"$f":"$C$13+SUM($AK$97:AK625,$AM$97:AM625)","v":1098000},{"$f":"SUM($AN$97:AN625,$AO$97:AO625,$AQ$97:AQ625)","v":3040360.1743450197},{"$f":"SUM($AN$97:AN625,$AQ$97:AQ625)","v":121670},{"$f":"(AS625/(AVERAGE($AR$97:AR625))/AI625*12)","v":0.12099732063854421},{"$f":"(AT625/(AVERAGE($AR$97:AR625))/AI625*12)","v":4.842105263157895E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530,4140590.1743450183,1000,0,1000,230,15872.262334989236,4156462.4366800077,0,{"$f":"$C$13+SUM($AK$97:AK626,$AM$97:AM626)","v":1100000},{"$f":"SUM($AN$97:AN626,$AO$97:AO626,$AQ$97:AQ626)","v":3056462.4366800091},{"$f":"SUM($AN$97:AN626,$AQ$97:AQ626)","v":121900},{"$f":"(AS626/(AVERAGE($AR$97:AR626))/AI626*12)","v":0.12119601242494171},{"$f":"(AT626/(AVERAGE($AR$97:AR626))/AI626*12)","v":4.8336252189141848E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531,4158692.4366800077,1000,0,1000,230,15941.654340606698,4174634.0910206144,0,{"$f":"$C$13+SUM($AK$97:AK627,$AM$97:AM627)","v":1102000},{"$f":"SUM($AN$97:AN627,$AO$97:AO627,$AQ$97:AQ627)","v":3072634.0910206158},{"$f":"SUM($AN$97:AN627,$AQ$97:AQ627)","v":122130},{"$f":"(AS627/(AVERAGE($AR$97:AR627))/AI627*12)","v":0.12139520726247939},{"$f":"(AT627/(AVERAGE($AR$97:AR627))/AI627*12)","v":4.825174825174825E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532,4176864.0910206144,1000,0,1000,230,16011.312348912354,4192875.4033695268,0,{"$f":"$C$13+SUM($AK$97:AK628,$AM$97:AM628)","v":1104000},{"$f":"SUM($AN$97:AN628,$AO$97:AO628,$AQ$97:AQ628)","v":3088875.4033695282},{"$f":"SUM($AN$97:AN628,$AQ$97:AQ628)","v":122360},{"$f":"(AS628/(AVERAGE($AR$97:AR628))/AI628*12)","v":0.12159490624609409},{"$f":"(AT628/(AVERAGE($AR$97:AR628))/AI628*12)","v":4.8167539267015705E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533,4195105.4033695273,1000,0,1000,230,16081.237379583188,4211186.6407491108,0,{"$f":"$C$13+SUM($AK$97:AK629,$AM$97:AM629)","v":1106000},{"$f":"SUM($AN$97:AN629,$AO$97:AO629,$AQ$97:AQ629)","v":3105186.6407491113},{"$f":"SUM($AN$97:AN629,$AQ$97:AQ629)","v":122590},{"$f":"(AS629/(AVERAGE($AR$97:AR629))/AI629*12)","v":0.12179511047515326},{"$f":"(AT629/(AVERAGE($AR$97:AR629))/AI629*12)","v":4.8083623693379787E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534,4213416.6407491108,1000,0,1000,230,16151.430456204924,4229568.0712053161,0,{"$f":"$C$13+SUM($AK$97:AK630,$AM$97:AM630)","v":1108000},{"$f":"SUM($AN$97:AN630,$AO$97:AO630,$AQ$97:AQ630)","v":3121568.0712053161},{"$f":"SUM($AN$97:AN630,$AQ$97:AQ630)","v":122820},{"$f":"(AS630/(AVERAGE($AR$97:AR630))/AI630*12)","v":0.12199582105345641},{"$f":"(AT630/(AVERAGE($AR$97:AR630))/AI630*12)","v":4.8000000000000004E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,535,4231798.0712053161,1000,0,1000,230,16221.892606287045,4248019.9638116034,0,{"$f":"$C$13+SUM($AK$97:AK631,$AM$97:AM631)","v":1110000},{"$f":"SUM($AN$97:AN631,$AO$97:AO631,$AQ$97:AQ631)","v":3138019.9638116034},{"$f":"SUM($AN$97:AN631,$AQ$97:AQ631)","v":123050},{"$f":"(AS631/(AVERAGE($AR$97:AR631))/AI631*12)","v":0.12219703908923688},{"$f":"(AT631/(AVERAGE($AR$97:AR631))/AI631*12)","v":4.7916666666666672E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536,4250249.9638116034,1000,0,1000,230,16292.624861277813,4266542.588672881,0,{"$f":"$C$13+SUM($AK$97:AK632,$AM$97:AM632)","v":1112000},{"$f":"SUM($AN$97:AN632,$AO$97:AO632,$AQ$97:AQ632)","v":3154542.588672881},{"$f":"SUM($AN$97:AN632,$AQ$97:AQ632)","v":123280},{"$f":"(AS632/(AVERAGE($AR$97:AR632))/AI632*12)","v":0.12239876569516339},{"$f":"(AT632/(AVERAGE($AR$97:AR632))/AI632*12)","v":4.7833622183708832E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537,4268772.588672881,1000,0,1000,230,16363.628256579375,4285136.2169294599,0,{"$f":"$C$13+SUM($AK$97:AK633,$AM$97:AM633)","v":1114000},{"$f":"SUM($AN$97:AN633,$AO$97:AO633,$AQ$97:AQ633)","v":3171136.2169294604},{"$f":"SUM($AN$97:AN633,$AQ$97:AQ633)","v":123510},{"$f":"(AS633/(AVERAGE($AR$97:AR633))/AI633*12)","v":0.12260100198834201},{"$f":"(AT633/(AVERAGE($AR$97:AR633))/AI633*12)","v":4.775086505190311E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538,4287366.2169294599,1000,0,1000,230,16434.90383156293,4303801.1207610229,0,{"$f":"$C$13+SUM($AK$97:AK634,$AM$97:AM634)","v":1116000},{"$f":"SUM($AN$97:AN634,$AO$97:AO634,$AQ$97:AQ634)","v":3187801.1207610234},{"$f":"SUM($AN$97:AN634,$AQ$97:AQ634)","v":123740},{"$f":"(AS634/(AVERAGE($AR$97:AR634))/AI634*12)","v":0.12280374909031813},{"$f":"(AT634/(AVERAGE($AR$97:AR634))/AI634*12)","v":4.7668393782383418E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539,4306031.1207610229,1000,0,1000,230,16506.45262958392,4322537.5733906068,0,{"$f":"$C$13+SUM($AK$97:AK635,$AM$97:AM635)","v":1118000},{"$f":"SUM($AN$97:AN635,$AO$97:AO635,$AQ$97:AQ635)","v":3204537.5733906073},{"$f":"SUM($AN$97:AN635,$AQ$97:AQ635)","v":123970},{"$f":"(AS635/(AVERAGE($AR$97:AR635))/AI635*12)","v":0.12300700812707852},{"$f":"(AT635/(AVERAGE($AR$97:AR635))/AI635*12)","v":4.7586206896551722E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540,4324767.5733906068,1000,0,1000,230,16578.275697997324,4341345.8490886046,0,{"$f":"$C$13+SUM($AK$97:AK636,$AM$97:AM636)","v":1120000},{"$f":"SUM($AN$97:AN636,$AO$97:AO636,$AQ$97:AQ636)","v":3221345.8490886046},{"$f":"SUM($AN$97:AN636,$AQ$97:AQ636)","v":124200},{"$f":"(AS636/(AVERAGE($AR$97:AR636))/AI636*12)","v":0.12321078022905355},{"$f":"(AT636/(AVERAGE($AR$97:AR636))/AI636*12)","v":4.7504302925989676E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541,4343575.8490886046,1000,0,1000,230,16650.374088172983,4360226.2231767774,0,{"$f":"$C$13+SUM($AK$97:AK637,$AM$97:AM637)","v":1122000},{"$f":"SUM($AN$97:AN637,$AO$97:AO637,$AQ$97:AQ637)","v":3238226.2231767774},{"$f":"SUM($AN$97:AN637,$AQ$97:AQ637)","v":124430},{"$f":"(AS637/(AVERAGE($AR$97:AR637))/AI637*12)","v":0.12341506653111944},{"$f":"(AT637/(AVERAGE($AR$97:AR637))/AI637*12)","v":4.7422680412371136E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542,4362456.2231767774,1000,0,1000,230,16722.748855510978,4379178.9720322881,0,{"$f":"$C$13+SUM($AK$97:AK638,$AM$97:AM638)","v":1124000},{"$f":"SUM($AN$97:AN638,$AO$97:AO638,$AQ$97:AQ638)","v":3255178.9720322886},{"$f":"SUM($AN$97:AN638,$AQ$97:AQ638)","v":124660},{"$f":"(AS638/(AVERAGE($AR$97:AR638))/AI638*12)","v":0.12361986817260089},{"$f":"(AT638/(AVERAGE($AR$97:AR638))/AI638*12)","v":4.7341337907375646E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543,4381408.9720322881,1000,0,1000,230,16795.401059457105,4398204.3730917452,0,{"$f":"$C$13+SUM($AK$97:AK639,$AM$97:AM639)","v":1126000},{"$f":"SUM($AN$97:AN639,$AO$97:AO639,$AQ$97:AQ639)","v":3272204.3730917457},{"$f":"SUM($AN$97:AN639,$AQ$97:AQ639)","v":124890},{"$f":"(AS639/(AVERAGE($AR$97:AR639))/AI639*12)","v":0.12382518629727335},{"$f":"(AT639/(AVERAGE($AR$97:AR639))/AI639*12)","v":4.726027397260274E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544,4400434.3730917452,1000,0,1000,230,16868.331763518356,4417302.7048552632,0,{"$f":"$C$13+SUM($AK$97:AK640,$AM$97:AM640)","v":1128000},{"$f":"SUM($AN$97:AN640,$AO$97:AO640,$AQ$97:AQ640)","v":3289302.7048552642},{"$f":"SUM($AN$97:AN640,$AQ$97:AQ640)","v":125120},{"$f":"(AS640/(AVERAGE($AR$97:AR640))/AI640*12)","v":0.12403102205336593},{"$f":"(AT640/(AVERAGE($AR$97:AR640))/AI640*12)","v":4.7179487179487183E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545,4419532.7048552632,1000,0,1000,230,16941.542035278508,4436474.2468905421,0,{"$f":"$C$13+SUM($AK$97:AK641,$AM$97:AM641)","v":1130000},{"$f":"SUM($AN$97:AN641,$AO$97:AO641,$AQ$97:AQ641)","v":3306474.2468905426},{"$f":"SUM($AN$97:AN641,$AQ$97:AQ641)","v":125350},{"$f":"(AS641/(AVERAGE($AR$97:AR641))/AI641*12)","v":0.12423737659356394},{"$f":"(AT641/(AVERAGE($AR$97:AR641))/AI641*12)","v":4.709897610921502E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546,4438704.2468905421,1000,0,1000,230,17015.032946413743,4455719.2798369555,0,{"$f":"$C$13+SUM($AK$97:AK642,$AM$97:AM642)","v":1132000},{"$f":"SUM($AN$97:AN642,$AO$97:AO642,$AQ$97:AQ642)","v":3323719.2798369564},{"$f":"SUM($AN$97:AN642,$AQ$97:AQ642)","v":125580},{"$f":"(AS642/(AVERAGE($AR$97:AR642))/AI642*12)","v":0.12444425107501195},{"$f":"(AT642/(AVERAGE($AR$97:AR642))/AI642*12)","v":4.7018739352640551E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547,4457949.2798369555,1000,0,1000,230,17088.80557270833,4475038.0854096636,0,{"$f":"$C$13+SUM($AK$97:AK643,$AM$97:AM643)","v":1134000},{"$f":"SUM($AN$97:AN643,$AO$97:AO643,$AQ$97:AQ643)","v":3341038.0854096645},{"$f":"SUM($AN$97:AN643,$AQ$97:AQ643)","v":125810},{"$f":"(AS643/(AVERAGE($AR$97:AR643))/AI643*12)","v":0.12465164665931666},{"$f":"(AT643/(AVERAGE($AR$97:AR643))/AI643*12)","v":4.6938775510204081E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548,4477268.0854096636,1000,0,1000,230,17162.860994070379,4494430.9464037344,0,{"$f":"$C$13+SUM($AK$97:AK644,$AM$97:AM644)","v":1136000},{"$f":"SUM($AN$97:AN644,$AO$97:AO644,$AQ$97:AQ644)","v":3358430.9464037349},{"$f":"SUM($AN$97:AN644,$AQ$97:AQ644)","v":126040},{"$f":"(AS644/(AVERAGE($AR$97:AR644))/AI644*12)","v":0.12485956451255009},{"$f":"(AT644/(AVERAGE($AR$97:AR644))/AI644*12)","v":4.6859083191850594E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549,4496660.9464037344,1000,0,1000,230,17237.200294547649,4513898.1466982821,0,{"$f":"$C$13+SUM($AK$97:AK645,$AM$97:AM645)","v":1138000},{"$f":"SUM($AN$97:AN645,$AO$97:AO645,$AQ$97:AQ645)","v":3375898.1466982826},{"$f":"SUM($AN$97:AN645,$AQ$97:AQ645)","v":126270},{"$f":"(AS645/(AVERAGE($AR$97:AR645))/AI645*12)","v":0.12506800580525265},{"$f":"(AT645/(AVERAGE($AR$97:AR645))/AI645*12)","v":4.6779661016949151E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550,4516128.1466982821,1000,0,1000,230,17311.824562343416,4533439.9712606259,0,{"$f":"$C$13+SUM($AK$97:AK646,$AM$97:AM646)","v":1140000},{"$f":"SUM($AN$97:AN646,$AO$97:AO646,$AQ$97:AQ646)","v":3393439.9712606259},{"$f":"SUM($AN$97:AN646,$AQ$97:AQ646)","v":126500},{"$f":"(AS646/(AVERAGE($AR$97:AR646))/AI646*12)","v":0.12527697171243657},{"$f":"(AT646/(AVERAGE($AR$97:AR646))/AI646*12)","v":4.6700507614213203E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551,4535669.9712606259,1000,0,1000,230,17386.734889832398,4553056.7061504582,0,{"$f":"$C$13+SUM($AK$97:AK647,$AM$97:AM647)","v":1142000},{"$f":"SUM($AN$97:AN647,$AO$97:AO647,$AQ$97:AQ647)","v":3411056.7061504582},{"$f":"SUM($AN$97:AN647,$AQ$97:AQ647)","v":126730},{"$f":"(AS647/(AVERAGE($AR$97:AR647))/AI647*12)","v":0.12548646341358924},{"$f":"(AT647/(AVERAGE($AR$97:AR647))/AI647*12)","v":4.6621621621621622E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552,4555286.7061504582,1000,0,1000,230,17461.932373576758,4572748.638524035,0,{"$f":"$C$13+SUM($AK$97:AK648,$AM$97:AM648)","v":1144000},{"$f":"SUM($AN$97:AN648,$AO$97:AO648,$AQ$97:AQ648)","v":3428748.638524035},{"$f":"SUM($AN$97:AN648,$AQ$97:AQ648)","v":126960},{"$f":"(AS648/(AVERAGE($AR$97:AR648))/AI648*12)","v":0.1256964820926767},{"$f":"(AT648/(AVERAGE($AR$97:AR648))/AI648*12)","v":4.6543001686340643E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553,4574978.638524035,1000,0,1000,230,17537.418114342134,4592516.0566383768,0,{"$f":"$C$13+SUM($AK$97:AK649,$AM$97:AM649)","v":1146000},{"$f":"SUM($AN$97:AN649,$AO$97:AO649,$AQ$97:AQ649)","v":3446516.0566383773},{"$f":"SUM($AN$97:AN649,$AQ$97:AQ649)","v":127190},{"$f":"(AS649/(AVERAGE($AR$97:AR649))/AI649*12)","v":0.12590702893814737},{"$f":"(AT649/(AVERAGE($AR$97:AR649))/AI649*12)","v":4.6464646464646469E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,554,4594746.0566383768,1000,0,1000,230,17613.193217113778,4612359.2498554904,0,{"$f":"$C$13+SUM($AK$97:AK650,$AM$97:AM650)","v":1148000},{"$f":"SUM($AN$97:AN650,$AO$97:AO650,$AQ$97:AQ650)","v":3464359.2498554909},{"$f":"SUM($AN$97:AN650,$AQ$97:AQ650)","v":127420},{"$f":"(AS650/(AVERAGE($AR$97:AR650))/AI650*12)","v":0.1261181051429357},{"$f":"(AT650/(AVERAGE($AR$97:AR650))/AI650*12)","v":4.6386554621848739E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555,4614589.2498554904,1000,0,1000,230,17689.258791112712,4632278.5086466027,0,{"$f":"$C$13+SUM($AK$97:AK651,$AM$97:AM651)","v":1150000},{"$f":"SUM($AN$97:AN651,$AO$97:AO651,$AQ$97:AQ651)","v":3482278.5086466037},{"$f":"SUM($AN$97:AN651,$AQ$97:AQ651)","v":127650},{"$f":"(AS651/(AVERAGE($AR$97:AR651))/AI651*12)","v":0.12632971190446593},{"$f":"(AT651/(AVERAGE($AR$97:AR651))/AI651*12)","v":4.6308724832214761E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556,4634508.5086466027,1000,0,1000,230,17765.615949811978,4652274.1245964151,0,{"$f":"$C$13+SUM($AK$97:AK652,$AM$97:AM652)","v":1152000},{"$f":"SUM($AN$97:AN652,$AO$97:AO652,$AQ$97:AQ652)","v":3500274.1245964156},{"$f":"SUM($AN$97:AN652,$AQ$97:AQ652)","v":127880},{"$f":"(AS652/(AVERAGE($AR$97:AR652))/AI652*12)","v":0.12654185042465621},{"$f":"(AT652/(AVERAGE($AR$97:AR652))/AI652*12)","v":4.6231155778894469E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557,4654504.1245964151,1000,0,1000,230,17842.265810952926,4672346.3904073676,0,{"$f":"$C$13+SUM($AK$97:AK653,$AM$97:AM653)","v":1154000},{"$f":"SUM($AN$97:AN653,$AO$97:AO653,$AQ$97:AQ653)","v":3518346.3904073685},{"$f":"SUM($AN$97:AN653,$AQ$97:AQ653)","v":128110},{"$f":"(AS653/(AVERAGE($AR$97:AR653))/AI653*12)","v":0.12675452190992242},{"$f":"(AT653/(AVERAGE($AR$97:AR653))/AI653*12)","v":4.6153846153846149E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558,4674576.3904073676,1000,0,1000,230,17919.209496561576,4692495.599903929,0,{"$f":"$C$13+SUM($AK$97:AK654,$AM$97:AM654)","v":1156000},{"$f":"SUM($AN$97:AN654,$AO$97:AO654,$AQ$97:AQ654)","v":3536495.59990393},{"$f":"SUM($AN$97:AN654,$AQ$97:AQ654)","v":128340},{"$f":"(AS654/(AVERAGE($AR$97:AR654))/AI654*12)","v":0.12696772757118241},{"$f":"(AT654/(AVERAGE($AR$97:AR654))/AI654*12)","v":4.6076794657762942E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,559,4694725.599903929,1000,0,1000,230,17996.448132965063,4712722.0480368938,0,{"$f":"$C$13+SUM($AK$97:AK655,$AM$97:AM655)","v":1158000},{"$f":"SUM($AN$97:AN655,$AO$97:AO655,$AQ$97:AQ655)","v":3554722.0480368952},{"$f":"SUM($AN$97:AN655,$AQ$97:AQ655)","v":128570},{"$f":"(AS655/(AVERAGE($AR$97:AR655))/AI655*12)","v":0.12718146862386032},{"$f":"(AT655/(AVERAGE($AR$97:AR655))/AI655*12)","v":4.5999999999999999E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,4714952.0480368938,1000,0,1000,230,18073.982850808094,4733026.0308877015,0,{"$f":"$C$13+SUM($AK$97:AK656,$AM$97:AM656)","v":1160000},{"$f":"SUM($AN$97:AN656,$AO$97:AO656,$AQ$97:AQ656)","v":3573026.0308877034},{"$f":"SUM($AN$97:AN656,$AQ$97:AQ656)","v":128800},{"$f":"(AS656/(AVERAGE($AR$97:AR656))/AI656*12)","v":0.12739574628789052},{"$f":"(AT656/(AVERAGE($AR$97:AR656))/AI656*12)","v":4.5923460898502494E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561,4735256.0308877015,1000,0,1000,230,18151.81478506952,4753407.8456727713,0,{"$f":"$C$13+SUM($AK$97:AK657,$AM$97:AM657)","v":1162000},{"$f":"SUM($AN$97:AN657,$AO$97:AO657,$AQ$97:AQ657)","v":3591407.8456727727},{"$f":"SUM($AN$97:AN657,$AQ$97:AQ657)","v":129030},{"$f":"(AS657/(AVERAGE($AR$97:AR657))/AI657*12)","v":0.12761056178772265},{"$f":"(AT657/(AVERAGE($AR$97:AR657))/AI657*12)","v":4.5847176079734219E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562,4755637.8456727713,1000,0,1000,230,18229.945075078958,4773867.7907478502,0,{"$f":"$C$13+SUM($AK$97:AK658,$AM$97:AM658)","v":1164000},{"$f":"SUM($AN$97:AN658,$AO$97:AO658,$AQ$97:AQ658)","v":3609867.7907478516},{"$f":"SUM($AN$97:AN658,$AQ$97:AQ658)","v":129260},{"$f":"(AS658/(AVERAGE($AR$97:AR658))/AI658*12)","v":0.12782591635232562},{"$f":"(AT658/(AVERAGE($AR$97:AR658))/AI658*12)","v":4.5771144278606967E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563,4776097.7907478502,1000,0,1000,230,18308.374864533424,4794406.1656123837,0,{"$f":"$C$13+SUM($AK$97:AK659,$AM$97:AM659)","v":1166000},{"$f":"SUM($AN$97:AN659,$AO$97:AO659,$AQ$97:AQ659)","v":3628406.1656123851},{"$f":"SUM($AN$97:AN659,$AQ$97:AQ659)","v":129490},{"$f":"(AS659/(AVERAGE($AR$97:AR659))/AI659*12)","v":0.12804181121519242},{"$f":"(AT659/(AVERAGE($AR$97:AR659))/AI659*12)","v":4.5695364238410594E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564,4796636.1656123837,1000,0,1000,230,18387.105301514137,4815023.270913898,0,{"$f":"$C$13+SUM($AK$97:AK660,$AM$97:AM660)","v":1168000},{"$f":"SUM($AN$97:AN660,$AO$97:AO660,$AQ$97:AQ660)","v":3647023.2709138994},{"$f":"SUM($AN$97:AN660,$AQ$97:AQ660)","v":129720},{"$f":"(AS660/(AVERAGE($AR$97:AR660))/AI660*12)","v":0.12825824761434496},{"$f":"(AT660/(AVERAGE($AR$97:AR660))/AI660*12)","v":4.5619834710743804E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,565,4817253.270913898,1000,0,1000,230,18466.137538503277,4835719.4084524009,0,{"$f":"$C$13+SUM($AK$97:AK661,$AM$97:AM661)","v":1170000},{"$f":"SUM($AN$97:AN661,$AO$97:AO661,$AQ$97:AQ661)","v":3665719.4084524028},{"$f":"SUM($AN$97:AN661,$AQ$97:AQ661)","v":129950},{"$f":"(AS661/(AVERAGE($AR$97:AR661))/AI661*12)","v":0.12847522679233864},{"$f":"(AT661/(AVERAGE($AR$97:AR661))/AI661*12)","v":4.5544554455445542E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566,4837949.4084524009,1000,0,1000,230,18545.472732400871,4856494.8811848015,0,{"$f":"$C$13+SUM($AK$97:AK662,$AM$97:AM662)","v":1172000},{"$f":"SUM($AN$97:AN662,$AO$97:AO662,$AQ$97:AQ662)","v":3684494.8811848038},{"$f":"SUM($AN$97:AN662,$AQ$97:AQ662)","v":130180},{"$f":"(AS662/(AVERAGE($AR$97:AR662))/AI662*12)","v":0.12869274999626748},{"$f":"(AT662/(AVERAGE($AR$97:AR662))/AI662*12)","v":4.5469522240527182E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567,4858724.8811848015,1000,0,1000,230,18625.112044541736,4877349.9932293436,0,{"$f":"$C$13+SUM($AK$97:AK663,$AM$97:AM663)","v":1174000},{"$f":"SUM($AN$97:AN663,$AO$97:AO663,$AQ$97:AQ663)","v":3703349.9932293454},{"$f":"SUM($AN$97:AN663,$AQ$97:AQ663)","v":130410},{"$f":"(AS663/(AVERAGE($AR$97:AR663))/AI663*12)","v":0.12891081847776892},{"$f":"(AT663/(AVERAGE($AR$97:AR663))/AI663*12)","v":4.5394736842105264E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568,4879579.9932293436,1000,0,1000,230,18705.056640712482,4898285.0498700561,0,{"$f":"$C$13+SUM($AK$97:AK664,$AM$97:AM664)","v":1176000},{"$f":"SUM($AN$97:AN664,$AO$97:AO664,$AQ$97:AQ664)","v":3722285.049870058},{"$f":"SUM($AN$97:AN664,$AQ$97:AQ664)","v":130640},{"$f":"(AS664/(AVERAGE($AR$97:AR664))/AI664*12)","v":0.12912943349302913},{"$f":"(AT664/(AVERAGE($AR$97:AR664))/AI664*12)","v":4.5320197044334968E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569,4900515.0498700561,1000,0,1000,230,18785.307691168546,4919300.3575612251,0,{"$f":"$C$13+SUM($AK$97:AK665,$AM$97:AM665)","v":1178000},{"$f":"SUM($AN$97:AN665,$AO$97:AO665,$AQ$97:AQ665)","v":3741300.3575612265},{"$f":"SUM($AN$97:AN665,$AQ$97:AQ665)","v":130870},{"$f":"(AS665/(AVERAGE($AR$97:AR665))/AI665*12)","v":0.12934859630278808},{"$f":"(AT665/(AVERAGE($AR$97:AR665))/AI665*12)","v":4.5245901639344261E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570,4921530.3575612251,1000,0,1000,230,18865.866370651362,4940396.223931876,0,{"$f":"$C$13+SUM($AK$97:AK666,$AM$97:AM666)","v":1180000},{"$f":"SUM($AN$97:AN666,$AO$97:AO666,$AQ$97:AQ666)","v":3760396.2239318779},{"$f":"SUM($AN$97:AN666,$AQ$97:AQ666)","v":131100},{"$f":"(AS666/(AVERAGE($AR$97:AR666))/AI666*12)","v":0.12956830817234483},{"$f":"(AT666/(AVERAGE($AR$97:AR666))/AI666*12)","v":4.5171849427168582E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571,4942626.223931876,1000,0,1000,230,18946.733858405525,4961572.9577902816,0,{"$f":"$C$13+SUM($AK$97:AK667,$AM$97:AM667)","v":1182000},{"$f":"SUM($AN$97:AN667,$AO$97:AO667,$AQ$97:AQ667)","v":3779572.9577902835},{"$f":"SUM($AN$97:AN667,$AQ$97:AQ667)","v":131330},{"$f":"(AS667/(AVERAGE($AR$97:AR667))/AI667*12)","v":0.12978857037156291},{"$f":"(AT667/(AVERAGE($AR$97:AR667))/AI667*12)","v":4.5098039215686276E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572,4963802.9577902816,1000,0,1000,230,19027.911338196081,4982830.8691284778,0,{"$f":"$C$13+SUM($AK$97:AK668,$AM$97:AM668)","v":1184000},{"$f":"SUM($AN$97:AN668,$AO$97:AO668,$AQ$97:AQ668)","v":3798830.8691284796},{"$f":"SUM($AN$97:AN668,$AQ$97:AQ668)","v":131560},{"$f":"(AS668/(AVERAGE($AR$97:AR668))/AI668*12)","v":0.13000938417487581},{"$f":"(AT668/(AVERAGE($AR$97:AR668))/AI668*12)","v":4.502446982055465E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573,4985060.8691284778,1000,0,1000,230,19109.399998325829,5004170.2691268036,0,{"$f":"$C$13+SUM($AK$97:AK669,$AM$97:AM669)","v":1186000},{"$f":"SUM($AN$97:AN669,$AO$97:AO669,$AQ$97:AQ669)","v":3818170.2691268055},{"$f":"SUM($AN$97:AN669,$AQ$97:AQ669)","v":131790},{"$f":"(AS669/(AVERAGE($AR$97:AR669))/AI669*12)","v":0.13023075086129254},{"$f":"(AT669/(AVERAGE($AR$97:AR669))/AI669*12)","v":4.4951140065146583E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574,5006400.2691268036,1000,0,1000,230,19191.201031652748,5025591.4701584568,0,{"$f":"$C$13+SUM($AK$97:AK670,$AM$97:AM670)","v":1188000},{"$f":"SUM($AN$97:AN670,$AO$97:AO670,$AQ$97:AQ670)","v":3837591.4701584587},{"$f":"SUM($AN$97:AN670,$AQ$97:AQ670)","v":132020},{"$f":"(AS670/(AVERAGE($AR$97:AR670))/AI670*12)","v":0.13045267171440328},{"$f":"(AT670/(AVERAGE($AR$97:AR670))/AI670*12)","v":4.4878048780487801E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575,5027821.4701584568,1000,0,1000,230,19273.315635607418,5047094.7857940644,0,{"$f":"$C$13+SUM($AK$97:AK671,$AM$97:AM671)","v":1190000},{"$f":"SUM($AN$97:AN671,$AO$97:AO671,$AQ$97:AQ671)","v":3857094.7857940663},{"$f":"SUM($AN$97:AN671,$AQ$97:AQ671)","v":132250},{"$f":"(AS671/(AVERAGE($AR$97:AR671))/AI671*12)","v":0.13067514802238506},{"$f":"(AT671/(AVERAGE($AR$97:AR671))/AI671*12)","v":4.4805194805194806E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576,5049324.7857940644,1000,0,1000,230,19355.74501221058,5068680.5308062751,0,{"$f":"$C$13+SUM($AK$97:AK672,$AM$97:AM672)","v":1192000},{"$f":"SUM($AN$97:AN672,$AO$97:AO672,$AQ$97:AQ672)","v":3876680.5308062769},{"$f":"SUM($AN$97:AN672,$AQ$97:AQ672)","v":132480},{"$f":"(AS672/(AVERAGE($AR$97:AR672))/AI672*12)","v":0.13089818107800774},{"$f":"(AT672/(AVERAGE($AR$97:AR672))/AI672*12)","v":4.4732576985413294E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577,5070910.5308062751,{"$f":"IF(($AH$70-$AH$71)>=AI673,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI673,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},19438.490368090719,5090349.0211743657,0,{"$f":"$C$13+SUM($AK$97:AK673,$AM$97:AM673)","v":1194000},{"$f":"SUM($AN$97:AN673,$AO$97:AO673,$AQ$97:AQ673)","v":3896349.0211743675},{"$f":"SUM($AN$97:AN673,$AQ$97:AQ673)","v":132710},{"$f":"(AS673/(AVERAGE($AR$97:AR673))/AI673*12)","v":0.13112177217863968},{"$f":"(AT673/(AVERAGE($AR$97:AR673))/AI673*12)","v":4.4660194174757275E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578,{"$f":"AP673+AK674+AM674+AN674","v":5092579.0211743657},1000,0,1000,230,{"$f":"AJ674*$AF$51/12","v":19521.552914501735},5112100.5740888678,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK674,$AM$97:AM674)","v":1196000},{"$f":"SUM($AN$97:AN674,$AO$97:AO674,$AQ$97:AQ674)","v":3916100.5740888692},{"$f":"SUM($AN$97:AN674,$AQ$97:AQ674)","v":132940},{"$f":"(AS674/(AVERAGE($AR$97:AR674))/AI674*12)","v":0.13134592262625405},{"$f":"(AT674/(AVERAGE($AR$97:AR674))/AI674*12)","v":4.4588045234248792E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,579,5114330.5740888678,1000,0,1000,230,19604.93386734066,5133935.5079562087,0,{"$f":"$C$13+SUM($AK$97:AK675,$AM$97:AM675)","v":1198000},{"$f":"SUM($AN$97:AN675,$AO$97:AO675,$AQ$97:AQ675)","v":3935935.5079562096},{"$f":"SUM($AN$97:AN675,$AQ$97:AQ675)","v":133170},{"$f":"(AS675/(AVERAGE($AR$97:AR675))/AI675*12)","v":0.13157063372743472},{"$f":"(AT675/(AVERAGE($AR$97:AR675))/AI675*12)","v":4.4516129032258064E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580,5136165.5079562087,1000,0,1000,230,19688.634447165467,5155854.1424033744,0,{"$f":"$C$13+SUM($AK$97:AK676,$AM$97:AM676)","v":1200000},{"$f":"SUM($AN$97:AN676,$AO$97:AO676,$AQ$97:AQ676)","v":3955854.1424033749},{"$f":"SUM($AN$97:AN676,$AQ$97:AQ676)","v":133400},{"$f":"(AS676/(AVERAGE($AR$97:AR676))/AI676*12)","v":0.13179590679338249},{"$f":"(AT676/(AVERAGE($AR$97:AR676))/AI676*12)","v":4.4444444444444444E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,581,5158084.1424033744,1000,0,1000,230,19772.655879212933,{"$f":"AJ677+AO677","v":5177856.798282587},0,{"$f":"$C$13+SUM($AK$97:AK677,$AM$97:AM677)","v":1202000},{"$f":"SUM($AN$97:AN677,$AO$97:AO677,$AQ$97:AQ677)","v":3975856.7982825879},{"$f":"SUM($AN$97:AN677,$AQ$97:AQ677)","v":133630},{"$f":"(AS677/(AVERAGE($AR$97:AR677))/AI677*12)","v":0.13202174313992135},{"$f":"(AT677/(AVERAGE($AR$97:AR677))/AI677*12)","v":4.4372990353697753E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,5180086.798282587,1000,0,1000,230,19856.999393416583,5199943.7976760035,0,{"$f":"$C$13+SUM($AK$97:AK678,$AM$97:AM678)","v":1204000},{"$f":"SUM($AN$97:AN678,$AO$97:AO678,$AQ$97:AQ678)","v":3995943.7976760045},{"$f":"SUM($AN$97:AN678,$AQ$97:AQ678)","v":133860},{"$f":"(AS678/(AVERAGE($AR$97:AR678))/AI678*12)","v":0.1322481440875049},{"$f":"(AT678/(AVERAGE($AR$97:AR678))/AI678*12)","v":4.4301765650080257E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583,5202173.7976760035,1000,0,1000,230,19941.66622442468,5222115.4639004283,0,{"$f":"$C$13+SUM($AK$97:AK679,$AM$97:AM679)","v":1206000},{"$f":"SUM($AN$97:AN679,$AO$97:AO679,$AQ$97:AQ679)","v":4016115.4639004292},{"$f":"SUM($AN$97:AN679,$AQ$97:AQ679)","v":134090},{"$f":"(AS679/(AVERAGE($AR$97:AR679))/AI679*12)","v":0.13247511096122275},{"$f":"(AT679/(AVERAGE($AR$97:AR679))/AI679*12)","v":4.4230769230769237E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,584,5224345.4639004283,1000,0,1000,230,20026.65761161831,5244372.121512047,0,{"$f":"$C$13+SUM($AK$97:AK680,$AM$97:AM680)","v":1208000},{"$f":"SUM($AN$97:AN680,$AO$97:AO680,$AQ$97:AQ680)","v":4036372.1215120475},{"$f":"SUM($AN$97:AN680,$AQ$97:AQ680)","v":134320},{"$f":"(AS680/(AVERAGE($AR$97:AR680))/AI680*12)","v":0.13270264509080704},{"$f":"(AT680/(AVERAGE($AR$97:AR680))/AI680*12)","v":4.4159999999999998E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,585,5246602.121512047,1000,0,1000,230,20111.974799129512,5266714.0963111762,0,{"$f":"$C$13+SUM($AK$97:AK681,$AM$97:AM681)","v":1210000},{"$f":"SUM($AN$97:AN681,$AO$97:AO681,$AQ$97:AQ681)","v":4056714.0963111771},{"$f":"SUM($AN$97:AN681,$AQ$97:AQ681)","v":134550},{"$f":"(AS681/(AVERAGE($AR$97:AR681))/AI681*12)","v":0.13293074781063904},{"$f":"(AT681/(AVERAGE($AR$97:AR681))/AI681*12)","v":4.4089456869009589E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586,5268944.0963111762,1000,0,1000,230,20197.619035859509,5289141.7153470358,0,{"$f":"$C$13+SUM($AK$97:AK682,$AM$97:AM682)","v":1212000},{"$f":"SUM($AN$97:AN682,$AO$97:AO682,$AQ$97:AQ682)","v":4077141.7153470367},{"$f":"SUM($AN$97:AN682,$AQ$97:AQ682)","v":134780},{"$f":"(AS682/(AVERAGE($AR$97:AR682))/AI682*12)","v":0.13315942045975593},{"$f":"(AT682/(AVERAGE($AR$97:AR682))/AI682*12)","v":4.4019138755980866E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587,5291371.7153470358,1000,0,1000,230,20283.591575496972,5311655.3069225326,0,{"$f":"$C$13+SUM($AK$97:AK683,$AM$97:AM683)","v":1214000},{"$f":"SUM($AN$97:AN683,$AO$97:AO683,$AQ$97:AQ683)","v":4097655.3069225335},{"$f":"SUM($AN$97:AN683,$AQ$97:AQ683)","v":135010},{"$f":"(AS683/(AVERAGE($AR$97:AR683))/AI683*12)","v":0.13338866438185742},{"$f":"(AT683/(AVERAGE($AR$97:AR683))/AI683*12)","v":4.3949044585987257E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588,5313885.3069225326,1000,0,1000,230,20369.893676536372,5334255.2005990688,0,{"$f":"$C$13+SUM($AK$97:AK684,$AM$97:AM684)","v":1216000},{"$f":"SUM($AN$97:AN684,$AO$97:AO684,$AQ$97:AQ684)","v":4118255.2005990697},{"$f":"SUM($AN$97:AN684,$AQ$97:AQ684)","v":135240},{"$f":"(AS684/(AVERAGE($AR$97:AR684))/AI684*12)","v":0.13361848092531292},{"$f":"(AT684/(AVERAGE($AR$97:AR684))/AI684*12)","v":4.3879173290937998E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,589,5336485.2005990688,1000,0,1000,230,20456.526602296432,5356941.7272013649,0,{"$f":"$C$13+SUM($AK$97:AK685,$AM$97:AM685)","v":1218000},{"$f":"SUM($AN$97:AN685,$AO$97:AO685,$AQ$97:AQ685)","v":4138941.7272013663},{"$f":"SUM($AN$97:AN685,$AQ$97:AQ685)","v":135470},{"$f":"(AS685/(AVERAGE($AR$97:AR685))/AI685*12)","v":0.13384887144316812},{"$f":"(AT685/(AVERAGE($AR$97:AR685))/AI685*12)","v":4.3809523809523803E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590,5359171.7272013649,1000,0,1000,230,20543.491620938566,5379715.2188223032,0,{"$f":"$C$13+SUM($AK$97:AK686,$AM$97:AM686)","v":1220000},{"$f":"SUM($AN$97:AN686,$AO$97:AO686,$AQ$97:AQ686)","v":4159715.2188223051},{"$f":"SUM($AN$97:AN686,$AQ$97:AQ686)","v":135700},{"$f":"(AS686/(AVERAGE($AR$97:AR686))/AI686*12)","v":0.13407983729315229},{"$f":"(AT686/(AVERAGE($AR$97:AR686))/AI686*12)","v":4.3740095087163233E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591,5381945.2188223032,1000,0,1000,230,20630.790005485494,5402576.0088277888,0,{"$f":"$C$13+SUM($AK$97:AK687,$AM$97:AM687)","v":1222000},{"$f":"SUM($AN$97:AN687,$AO$97:AO687,$AQ$97:AQ687)","v":4180576.0088277906},{"$f":"SUM($AN$97:AN687,$AQ$97:AQ687)","v":135930},{"$f":"(AS687/(AVERAGE($AR$97:AR687))/AI687*12)","v":0.13431137983768524},{"$f":"(AT687/(AVERAGE($AR$97:AR687))/AI687*12)","v":4.3670886075949369E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592,5404806.0088277888,1000,0,1000,230,20718.423033839856,5425524.4318616288,0,{"$f":"$C$13+SUM($AK$97:AK688,$AM$97:AM688)","v":1224000},{"$f":"SUM($AN$97:AN688,$AO$97:AO688,$AQ$97:AQ688)","v":4201524.4318616306},{"$f":"SUM($AN$97:AN688,$AQ$97:AQ688)","v":136160},{"$f":"(AS688/(AVERAGE($AR$97:AR688))/AI688*12)","v":0.13454350044388466},{"$f":"(AT688/(AVERAGE($AR$97:AR688))/AI688*12)","v":4.3601895734597159E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,593,5427754.4318616288,1000,0,1000,230,20806.391988802909,5448560.8238504315,0,{"$f":"$C$13+SUM($AK$97:AK689,$AM$97:AM689)","v":1226000},{"$f":"SUM($AN$97:AN689,$AO$97:AO689,$AQ$97:AQ689)","v":4222560.8238504333},{"$f":"SUM($AN$97:AN689,$AQ$97:AQ689)","v":136390},{"$f":"(AS689/(AVERAGE($AR$97:AR689))/AI689*12)","v":0.13477620048357333},{"$f":"(AT689/(AVERAGE($AR$97:AR689))/AI689*12)","v":4.3533123028391164E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,594,5450790.8238504315,1000,0,1000,230,20894.698158093321,5471685.5220085252,0,{"$f":"$C$13+SUM($AK$97:AK690,$AM$97:AM690)","v":1228000},{"$f":"SUM($AN$97:AN690,$AO$97:AO690,$AQ$97:AQ690)","v":4243685.5220085271},{"$f":"SUM($AN$97:AN690,$AQ$97:AQ690)","v":136620},{"$f":"(AS690/(AVERAGE($AR$97:AR690))/AI690*12)","v":0.13500948133328647},{"$f":"(AT690/(AVERAGE($AR$97:AR690))/AI690*12)","v":4.3464566929133858E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,595,5473915.5220085252,1000,0,1000,230,20983.342834366013,5494898.8648428908,0,{"$f":"$C$13+SUM($AK$97:AK691,$AM$97:AM691)","v":1230000},{"$f":"SUM($AN$97:AN691,$AO$97:AO691,$AQ$97:AQ691)","v":4264898.8648428926},{"$f":"SUM($AN$97:AN691,$AQ$97:AQ691)","v":136850},{"$f":"(AS691/(AVERAGE($AR$97:AR691))/AI691*12)","v":0.13524334437427915},{"$f":"(AT691/(AVERAGE($AR$97:AR691))/AI691*12)","v":4.3396226415094337E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596,5497128.8648428908,1000,0,1000,230,21072.327315231083,5518201.1921581216,0,{"$f":"$C$13+SUM($AK$97:AK692,$AM$97:AM692)","v":1232000},{"$f":"SUM($AN$97:AN692,$AO$97:AO692,$AQ$97:AQ692)","v":4286201.1921581235},{"$f":"SUM($AN$97:AN692,$AQ$97:AQ692)","v":137080},{"$f":"(AS692/(AVERAGE($AR$97:AR692))/AI692*12)","v":0.1354777909925339},{"$f":"(AT692/(AVERAGE($AR$97:AR692))/AI692*12)","v":4.3328100470957616E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597,5520431.1921581216,1000,0,1000,230,21161.652903272799,5541592.8450613944,0,{"$f":"$C$13+SUM($AK$97:AK693,$AM$97:AM693)","v":1234000},{"$f":"SUM($AN$97:AN693,$AO$97:AO693,$AQ$97:AQ693)","v":4307592.8450613962},{"$f":"SUM($AN$97:AN693,$AQ$97:AQ693)","v":137310},{"$f":"(AS693/(AVERAGE($AR$97:AR693))/AI693*12)","v":0.13571282257876832},{"$f":"(AT693/(AVERAGE($AR$97:AR693))/AI693*12)","v":4.3260188087774296E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598,5543822.8450613944,1000,0,1000,230,21251.320906068679,5565074.1659674635,0,{"$f":"$C$13+SUM($AK$97:AK694,$AM$97:AM694)","v":1236000},{"$f":"SUM($AN$97:AN694,$AO$97:AO694,$AQ$97:AQ694)","v":4329074.1659674654},{"$f":"SUM($AN$97:AN694,$AQ$97:AQ694)","v":137540},{"$f":"(AS694/(AVERAGE($AR$97:AR694))/AI694*12)","v":0.13594844052844271},{"$f":"(AT694/(AVERAGE($AR$97:AR694))/AI694*12)","v":4.3192488262910802E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,599,5567304.1659674635,1000,0,1000,230,21341.332636208612,5588645.4986036718,0,{"$f":"$C$13+SUM($AK$97:AK695,$AM$97:AM695)","v":1238000},{"$f":"SUM($AN$97:AN695,$AO$97:AO695,$AQ$97:AQ695)","v":4350645.4986036737},{"$f":"SUM($AN$97:AN695,$AQ$97:AQ695)","v":137770},{"$f":"(AS695/(AVERAGE($AR$97:AR695))/AI695*12)","v":0.13618464624176774},{"$f":"(AT695/(AVERAGE($AR$97:AR695))/AI695*12)","v":4.3125000000000004E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,5590875.4986036718,1000,0,1000,230,21431.689411314077,5612307.188014986,0,{"$f":"$C$13+SUM($AK$97:AK696,$AM$97:AM696)","v":1240000},{"$f":"SUM($AN$97:AN696,$AO$97:AO696,$AQ$97:AQ696)","v":4372307.1880149879},{"$f":"SUM($AN$97:AN696,$AQ$97:AQ696)","v":138000},{"$f":"(AS696/(AVERAGE($AR$97:AR696))/AI696*12)","v":0.13642144112371257},{"$f":"(AT696/(AVERAGE($AR$97:AR696))/AI696*12)","v":4.3057722308892351E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601,5614537.188014986,1000,0,1000,230,21522.392554057446,5636059.5805690438,0,{"$f":"$C$13+SUM($AK$97:AK697,$AM$97:AM697)","v":1242000},{"$f":"SUM($AN$97:AN697,$AO$97:AO697,$AQ$97:AQ697)","v":4394059.5805690456},{"$f":"SUM($AN$97:AN697,$AQ$97:AQ697)","v":138230},{"$f":"(AS697/(AVERAGE($AR$97:AR697))/AI697*12)","v":0.13665882658401249},{"$f":"(AT697/(AVERAGE($AR$97:AR697))/AI697*12)","v":4.2990654205607472E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602,5638289.5805690438,1000,0,1000,230,21613.443392181336,5659903.0239612255,0,{"$f":"$C$13+SUM($AK$97:AK698,$AM$97:AM698)","v":1244000},{"$f":"SUM($AN$97:AN698,$AO$97:AO698,$AQ$97:AQ698)","v":4415903.0239612274},{"$f":"SUM($AN$97:AN698,$AQ$97:AQ698)","v":138460},{"$f":"(AS698/(AVERAGE($AR$97:AR698))/AI698*12)","v":0.13689680403717708},{"$f":"(AT698/(AVERAGE($AR$97:AR698))/AI698*12)","v":4.2923794712286158E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,603,5662133.0239612255,1000,0,1000,230,21704.843258518031,5683837.8672197433,0,{"$f":"$C$13+SUM($AK$97:AK699,$AM$97:AM699)","v":1246000},{"$f":"SUM($AN$97:AN699,$AO$97:AO699,$AQ$97:AQ699)","v":4437837.8672197452},{"$f":"SUM($AN$97:AN699,$AQ$97:AQ699)","v":138690},{"$f":"(AS699/(AVERAGE($AR$97:AR699))/AI699*12)","v":0.13713537490249822},{"$f":"(AT699/(AVERAGE($AR$97:AR699))/AI699*12)","v":4.2857142857142859E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,604,5686067.8672197433,1000,0,1000,230,21796.593491009015,5707864.4607107528,0,{"$f":"$C$13+SUM($AK$97:AK700,$AM$97:AM700)","v":1248000},{"$f":"SUM($AN$97:AN700,$AO$97:AO700,$AQ$97:AQ700)","v":4459864.4607107546},{"$f":"SUM($AN$97:AN700,$AQ$97:AQ700)","v":138920},{"$f":"(AS700/(AVERAGE($AR$97:AR700))/AI700*12)","v":0.13737454060405835},{"$f":"(AT700/(AVERAGE($AR$97:AR700))/AI700*12)","v":4.27906976744186E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605,5710094.4607107528,1000,0,1000,230,21888.695432724551,5731983.1561434772,0,{"$f":"$C$13+SUM($AK$97:AK701,$AM$97:AM701)","v":1250000},{"$f":"SUM($AN$97:AN701,$AO$97:AO701,$AQ$97:AQ701)","v":4481983.156143479},{"$f":"SUM($AN$97:AN701,$AQ$97:AQ701)","v":139150},{"$f":"(AS701/(AVERAGE($AR$97:AR701))/AI701*12)","v":0.13761430257073853},{"$f":"(AT701/(AVERAGE($AR$97:AR701))/AI701*12)","v":4.2724458204334362E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606,5734213.1561434772,1000,0,1000,230,21981.150431883329,5756194.3065753607,0,{"$f":"$C$13+SUM($AK$97:AK702,$AM$97:AM702)","v":1252000},{"$f":"SUM($AN$97:AN702,$AO$97:AO702,$AQ$97:AQ702)","v":4504194.3065753626},{"$f":"SUM($AN$97:AN702,$AQ$97:AQ702)","v":139380},{"$f":"(AS702/(AVERAGE($AR$97:AR702))/AI702*12)","v":0.137854662236227},{"$f":"(AT702/(AVERAGE($AR$97:AR702))/AI702*12)","v":4.2658423493044826E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607,5758424.3065753607,1000,0,1000,230,22073.959841872216,5780498.2664172333,0,{"$f":"$C$13+SUM($AK$97:AK703,$AM$97:AM703)","v":1254000},{"$f":"SUM($AN$97:AN703,$AO$97:AO703,$AQ$97:AQ703)","v":4526498.2664172351},{"$f":"SUM($AN$97:AN703,$AQ$97:AQ703)","v":139610},{"$f":"(AS703/(AVERAGE($AR$97:AR703))/AI703*12)","v":0.13809562103902723},{"$f":"(AT703/(AVERAGE($AR$97:AR703))/AI703*12)","v":4.2592592592592595E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,608,5782728.2664172333,1000,0,1000,230,22167.125021266063,5804895.3914384991,0,{"$f":"$C$13+SUM($AK$97:AK704,$AM$97:AM704)","v":1256000},{"$f":"SUM($AN$97:AN704,$AO$97:AO704,$AQ$97:AQ704)","v":4548895.391438501},{"$f":"SUM($AN$97:AN704,$AQ$97:AQ704)","v":139840},{"$f":"(AS704/(AVERAGE($AR$97:AR704))/AI704*12)","v":0.13833718042246679},{"$f":"(AT704/(AVERAGE($AR$97:AR704))/AI704*12)","v":4.252696456086287E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,609,5807125.3914384991,1000,0,1000,230,22260.647333847577,5829386.0387723465,0,{"$f":"$C$13+SUM($AK$97:AK705,$AM$97:AM705)","v":1258000},{"$f":"SUM($AN$97:AN705,$AO$97:AO705,$AQ$97:AQ705)","v":4571386.0387723483},{"$f":"SUM($AN$97:AN705,$AQ$97:AQ705)","v":140070},{"$f":"(AS705/(AVERAGE($AR$97:AR705))/AI705*12)","v":0.13857934183470552},{"$f":"(AT705/(AVERAGE($AR$97:AR705))/AI705*12)","v":4.2461538461538465E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,610,5831616.0387723465,1000,0,1000,230,22354.528148627327,5853970.5669209734,0,{"$f":"$C$13+SUM($AK$97:AK706,$AM$97:AM706)","v":1260000},{"$f":"SUM($AN$97:AN706,$AO$97:AO706,$AQ$97:AQ706)","v":4593970.5669209752},{"$f":"SUM($AN$97:AN706,$AQ$97:AQ706)","v":140300},{"$f":"(AS706/(AVERAGE($AR$97:AR706))/AI706*12)","v":0.13882210672874443},{"$f":"(AT706/(AVERAGE($AR$97:AR706))/AI706*12)","v":4.23963133640553E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611,5856200.5669209734,1000,0,1000,230,22448.768839863729,5878649.3357608374,0,{"$f":"$C$13+SUM($AK$97:AK707,$AM$97:AM707)","v":1262000},{"$f":"SUM($AN$97:AN707,$AO$97:AO707,$AQ$97:AQ707)","v":4616649.3357608393},{"$f":"SUM($AN$97:AN707,$AQ$97:AQ707)","v":140530},{"$f":"(AS707/(AVERAGE($AR$97:AR707))/AI707*12)","v":0.13906547656243429},{"$f":"(AT707/(AVERAGE($AR$97:AR707))/AI707*12)","v":4.2331288343558284E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,5880879.3357608374,1000,0,1000,230,22543.370787083211,5903422.7065479206,0,{"$f":"$C$13+SUM($AK$97:AK708,$AM$97:AM708)","v":1264000},{"$f":"SUM($AN$97:AN708,$AO$97:AO708,$AQ$97:AQ708)","v":4639422.7065479225},{"$f":"SUM($AN$97:AN708,$AQ$97:AQ708)","v":140760},{"$f":"(AS708/(AVERAGE($AR$97:AR708))/AI708*12)","v":0.13930945279848431},{"$f":"(AT708/(AVERAGE($AR$97:AR708))/AI708*12)","v":4.2266462480857574E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,613,5905652.7065479206,1000,0,1000,230,22638.33537510036,5928291.041923021,0,{"$f":"$C$13+SUM($AK$97:AK709,$AM$97:AM709)","v":1266000},{"$f":"SUM($AN$97:AN709,$AO$97:AO709,$AQ$97:AQ709)","v":4662291.0419230228},{"$f":"SUM($AN$97:AN709,$AQ$97:AQ709)","v":140990},{"$f":"(AS709/(AVERAGE($AR$97:AR709))/AI709*12)","v":0.1395540369044711},{"$f":"(AT709/(AVERAGE($AR$97:AR709))/AI709*12)","v":4.2201834862385318E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,5930521.041923021,1000,0,1000,230,22733.663994038245,5953254.7059170594,0,{"$f":"$C$13+SUM($AK$97:AK710,$AM$97:AM710)","v":1268000},{"$f":"SUM($AN$97:AN710,$AO$97:AO710,$AQ$97:AQ710)","v":4685254.7059170613},{"$f":"SUM($AN$97:AN710,$AQ$97:AQ710)","v":141220},{"$f":"(AS710/(AVERAGE($AR$97:AR710))/AI710*12)","v":0.13979923035284764},{"$f":"(AT710/(AVERAGE($AR$97:AR710))/AI710*12)","v":4.2137404580152669E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615,5955484.7059170594,1000,0,1000,230,22829.358039348725,5978314.0639564078,0,{"$f":"$C$13+SUM($AK$97:AK711,$AM$97:AM711)","v":1270000},{"$f":"SUM($AN$97:AN711,$AO$97:AO711,$AQ$97:AQ711)","v":4708314.0639564097},{"$f":"SUM($AN$97:AN711,$AQ$97:AQ711)","v":141450},{"$f":"(AS711/(AVERAGE($AR$97:AR711))/AI711*12)","v":0.14004503462095211},{"$f":"(AT711/(AVERAGE($AR$97:AR711))/AI711*12)","v":4.207317073170732E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616,5980544.0639564078,1000,0,1000,230,22925.418911832894,6003469.4828682411,0,{"$f":"$C$13+SUM($AK$97:AK712,$AM$97:AM712)","v":1272000},{"$f":"SUM($AN$97:AN712,$AO$97:AO712,$AQ$97:AQ712)","v":4731469.482868243},{"$f":"SUM($AN$97:AN712,$AQ$97:AQ712)","v":141680},{"$f":"(AS712/(AVERAGE($AR$97:AR712))/AI712*12)","v":0.1402914511910171},{"$f":"(AT712/(AVERAGE($AR$97:AR712))/AI712*12)","v":4.200913242009132E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617,6005699.4828682411,1000,0,1000,230,23021.848017661589,6028721.330885903,0,{"$f":"$C$13+SUM($AK$97:AK713,$AM$97:AM713)","v":1274000},{"$f":"SUM($AN$97:AN713,$AO$97:AO713,$AQ$97:AQ713)","v":4754721.3308859048},{"$f":"SUM($AN$97:AN713,$AQ$97:AQ713)","v":141910},{"$f":"(AS713/(AVERAGE($AR$97:AR713))/AI713*12)","v":0.14053848155017873},{"$f":"(AT713/(AVERAGE($AR$97:AR713))/AI713*12)","v":4.194528875379939E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618,6030951.330885903,1000,0,1000,230,23118.64676839596,6054069.9776542988,0,{"$f":"$C$13+SUM($AK$97:AK714,$AM$97:AM714)","v":1276000},{"$f":"SUM($AN$97:AN714,$AO$97:AO714,$AQ$97:AQ714)","v":4778069.9776543006},{"$f":"SUM($AN$97:AN714,$AQ$97:AQ714)","v":142140},{"$f":"(AS714/(AVERAGE($AR$97:AR714))/AI714*12)","v":0.14078612719048575},{"$f":"(AT714/(AVERAGE($AR$97:AR714))/AI714*12)","v":4.1881638846737483E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619,6056299.9776542988,1000,0,1000,230,23215.816581008145,6079515.7942353068,0,{"$f":"$C$13+SUM($AK$97:AK715,$AM$97:AM715)","v":1278000},{"$f":"SUM($AN$97:AN715,$AO$97:AO715,$AQ$97:AQ715)","v":4801515.7942353087},{"$f":"SUM($AN$97:AN715,$AQ$97:AQ715)","v":142370},{"$f":"(AS715/(AVERAGE($AR$97:AR715))/AI715*12)","v":0.14103438960890904},{"$f":"(AT715/(AVERAGE($AR$97:AR715))/AI715*12)","v":4.1818181818181824E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620,6081745.7942353068,1000,0,1000,230,23313.35887790201,6105059.1531132087,0,{"$f":"$C$13+SUM($AK$97:AK716,$AM$97:AM716)","v":1280000},{"$f":"SUM($AN$97:AN716,$AO$97:AO716,$AQ$97:AQ716)","v":4825059.1531132106},{"$f":"SUM($AN$97:AN716,$AQ$97:AQ716)","v":142600},{"$f":"(AS716/(AVERAGE($AR$97:AR716))/AI716*12)","v":0.14128327030735086},{"$f":"(AT716/(AVERAGE($AR$97:AR716))/AI716*12)","v":4.1754916792738272E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621,6107289.1531132087,1000,0,1000,230,23411.275086933965,6130700.4282001425,0,{"$f":"$C$13+SUM($AK$97:AK717,$AM$97:AM717)","v":1282000},{"$f":"SUM($AN$97:AN717,$AO$97:AO717,$AQ$97:AQ717)","v":4848700.4282001443},{"$f":"SUM($AN$97:AN717,$AQ$97:AQ717)","v":142830},{"$f":"(AS717/(AVERAGE($AR$97:AR717))/AI717*12)","v":0.14153277079265419},{"$f":"(AT717/(AVERAGE($AR$97:AR717))/AI717*12)","v":4.169184290030211E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622,6132930.4282001425,1000,0,1000,230,23509.566641433878,6156439.9948415766,0,{"$f":"$C$13+SUM($AK$97:AK718,$AM$97:AM718)","v":1284000},{"$f":"SUM($AN$97:AN718,$AO$97:AO718,$AQ$97:AQ718)","v":4872439.9948415784},{"$f":"SUM($AN$97:AN718,$AQ$97:AQ718)","v":143060},{"$f":"(AS718/(AVERAGE($AR$97:AR718))/AI718*12)","v":0.14178289257661256},{"$f":"(AT718/(AVERAGE($AR$97:AR718))/AI718*12)","v":4.1628959276018094E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623,6158669.9948415766,1000,0,1000,230,23608.234980226043,6182278.229821803,0,{"$f":"$C$13+SUM($AK$97:AK719,$AM$97:AM719)","v":1286000},{"$f":"SUM($AN$97:AN719,$AO$97:AO719,$AQ$97:AQ719)","v":4896278.2298218049},{"$f":"SUM($AN$97:AN719,$AQ$97:AQ719)","v":143290},{"$f":"(AS719/(AVERAGE($AR$97:AR719))/AI719*12)","v":0.14203363717597917},{"$f":"(AT719/(AVERAGE($AR$97:AR719))/AI719*12)","v":4.156626506024096E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624,6184508.229821803,1000,0,1000,230,23707.281547650244,6208215.5113694537,0,{"$f":"$C$13+SUM($AK$97:AK720,$AM$97:AM720)","v":1288000},{"$f":"SUM($AN$97:AN720,$AO$97:AO720,$AQ$97:AQ720)","v":4920215.5113694556},{"$f":"SUM($AN$97:AN720,$AQ$97:AQ720)","v":143520},{"$f":"(AS720/(AVERAGE($AR$97:AR720))/AI720*12)","v":0.14228500611247702},{"$f":"(AT720/(AVERAGE($AR$97:AR720))/AI720*12)","v":4.1503759398496239E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,6210445.5113694537,1000,0,1000,230,23806.707793582904,6234252.2191630369,0,{"$f":"$C$13+SUM($AK$97:AK721,$AM$97:AM721)","v":1290000},{"$f":"SUM($AN$97:AN721,$AO$97:AO721,$AQ$97:AQ721)","v":4944252.2191630388},{"$f":"SUM($AN$97:AN721,$AQ$97:AQ721)","v":143750},{"$f":"(AS721/(AVERAGE($AR$97:AR721))/AI721*12)","v":0.14253700091280833},{"$f":"(AT721/(AVERAGE($AR$97:AR721))/AI721*12)","v":4.1441441441441443E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626,6236482.2191630369,1000,0,1000,230,23906.515173458309,6260388.7343364954,0,{"$f":"$C$13+SUM($AK$97:AK722,$AM$97:AM722)","v":1292000},{"$f":"SUM($AN$97:AN722,$AO$97:AO722,$AQ$97:AQ722)","v":4968388.7343364973},{"$f":"SUM($AN$97:AN722,$AQ$97:AQ722)","v":143980},{"$f":"(AS722/(AVERAGE($AR$97:AR722))/AI722*12)","v":0.14278962310866444},{"$f":"(AT722/(AVERAGE($AR$97:AR722))/AI722*12)","v":4.1379310344827579E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,627,6262618.7343364954,1000,0,1000,230,24006.705148289897,6286625.4394847853,0,{"$f":"$C$13+SUM($AK$97:AK723,$AM$97:AM723)","v":1294000},{"$f":"SUM($AN$97:AN723,$AO$97:AO723,$AQ$97:AQ723)","v":4992625.4394847872},{"$f":"SUM($AN$97:AN723,$AQ$97:AQ723)","v":144210},{"$f":"(AS723/(AVERAGE($AR$97:AR723))/AI723*12)","v":0.14304287423673573},{"$f":"(AT723/(AVERAGE($AR$97:AR723))/AI723*12)","v":4.131736526946107E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,628,6288855.4394847853,1000,0,1000,230,24107.279184691677,6312962.7186694769,0,{"$f":"$C$13+SUM($AK$97:AK724,$AM$97:AM724)","v":1296000},{"$f":"SUM($AN$97:AN724,$AO$97:AO724,$AQ$97:AQ724)","v":5016962.7186694788},{"$f":"SUM($AN$97:AN724,$AQ$97:AQ724)","v":144440},{"$f":"(AS724/(AVERAGE($AR$97:AR724))/AI724*12)","v":0.14329675583872151},{"$f":"(AT724/(AVERAGE($AR$97:AR724))/AI724*12)","v":4.1255605381165916E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629,6315192.7186694769,1000,0,1000,230,24208.238754899663,6339400.9574243762,0,{"$f":"$C$13+SUM($AK$97:AK725,$AM$97:AM725)","v":1298000},{"$f":"SUM($AN$97:AN725,$AO$97:AO725,$AQ$97:AQ725)","v":5041400.957424378},{"$f":"SUM($AN$97:AN725,$AQ$97:AQ725)","v":144670},{"$f":"(AS725/(AVERAGE($AR$97:AR725))/AI725*12)","v":0.14355126946134003},{"$f":"(AT725/(AVERAGE($AR$97:AR725))/AI725*12)","v":4.1194029850746272E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630,6341630.9574243762,1000,0,1000,230,24309.585336793443,6365940.5427611694,0,{"$f":"$C$13+SUM($AK$97:AK726,$AM$97:AM726)","v":1300000},{"$f":"SUM($AN$97:AN726,$AO$97:AO726,$AQ$97:AQ726)","v":5065940.5427611712},{"$f":"SUM($AN$97:AN726,$AQ$97:AQ726)","v":144900},{"$f":"(AS726/(AVERAGE($AR$97:AR726))/AI726*12)","v":0.1438064166563387},{"$f":"(AT726/(AVERAGE($AR$97:AR726))/AI726*12)","v":4.1132637853949329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631,6368170.5427611694,1000,0,1000,230,24411.320413917816,6392581.8631750876,0,{"$f":"$C$13+SUM($AK$97:AK727,$AM$97:AM727)","v":1302000},{"$f":"SUM($AN$97:AN727,$AO$97:AO727,$AQ$97:AQ727)","v":5090581.8631750895},{"$f":"SUM($AN$97:AN727,$AQ$97:AQ727)","v":145130},{"$f":"(AS727/(AVERAGE($AR$97:AR727))/AI727*12)","v":0.14406219898050399},{"$f":"(AT727/(AVERAGE($AR$97:AR727))/AI727*12)","v":4.1071428571428569E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,6394811.8631750876,1000,0,1000,230,24513.445475504501,6419325.3086505923,0,{"$f":"$C$13+SUM($AK$97:AK728,$AM$97:AM728)","v":1304000},{"$f":"SUM($AN$97:AN728,$AO$97:AO728,$AQ$97:AQ728)","v":5115325.3086505942},{"$f":"SUM($AN$97:AN728,$AQ$97:AQ728)","v":145360},{"$f":"(AS728/(AVERAGE($AR$97:AR728))/AI728*12)","v":0.14431861799567197},{"$f":"(AT728/(AVERAGE($AR$97:AR728))/AI728*12)","v":4.1010401188707277E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633,6421555.3086505923,1000,0,1000,230,24615.962016493937,6446171.2706670864,0,{"$f":"$C$13+SUM($AK$97:AK729,$AM$97:AM729)","v":1306000},{"$f":"SUM($AN$97:AN729,$AO$97:AO729,$AQ$97:AQ729)","v":5140171.2706670882},{"$f":"SUM($AN$97:AN729,$AQ$97:AQ729)","v":145590},{"$f":"(AS729/(AVERAGE($AR$97:AR729))/AI729*12)","v":0.14457567526873835},{"$f":"(AT729/(AVERAGE($AR$97:AR729))/AI729*12)","v":4.0949554896142441E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634,6448401.2706670864,1000,0,1000,230,24718.871537557163,6473120.1422046432,0,{"$f":"$C$13+SUM($AK$97:AK730,$AM$97:AM730)","v":1308000},{"$f":"SUM($AN$97:AN730,$AO$97:AO730,$AQ$97:AQ730)","v":5165120.1422046451},{"$f":"SUM($AN$97:AN730,$AQ$97:AQ730)","v":145820},{"$f":"(AS730/(AVERAGE($AR$97:AR730))/AI730*12)","v":0.14483337237166899},{"$f":"(AT730/(AVERAGE($AR$97:AR730))/AI730*12)","v":4.0888888888888884E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635,6475350.1422046432,1000,0,1000,230,24822.1755451178,6500172.317749761,0,{"$f":"$C$13+SUM($AK$97:AK731,$AM$97:AM731)","v":1310000},{"$f":"SUM($AN$97:AN731,$AO$97:AO731,$AQ$97:AQ731)","v":5190172.3177497629},{"$f":"SUM($AN$97:AN731,$AQ$97:AQ731)","v":146050},{"$f":"(AS731/(AVERAGE($AR$97:AR731))/AI731*12)","v":0.14509171088151041},{"$f":"(AT731/(AVERAGE($AR$97:AR731))/AI731*12)","v":4.08284023668639E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636,6502402.317749761,1000,0,1000,230,24925.875551374087,6527328.1933011347,0,{"$f":"$C$13+SUM($AK$97:AK732,$AM$97:AM732)","v":1312000},{"$f":"SUM($AN$97:AN732,$AO$97:AO732,$AQ$97:AQ732)","v":5215328.1933011366},{"$f":"SUM($AN$97:AN732,$AQ$97:AQ732)","v":146280},{"$f":"(AS732/(AVERAGE($AR$97:AR732))/AI732*12)","v":0.1453506923804001},{"$f":"(AT732/(AVERAGE($AR$97:AR732))/AI732*12)","v":4.0768094534711962E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637,6529558.1933011347,1000,0,1000,230,25029.973074321013,6554588.1663754554,0,{"$f":"$C$13+SUM($AK$97:AK733,$AM$97:AM733)","v":1314000},{"$f":"SUM($AN$97:AN733,$AO$97:AO733,$AQ$97:AQ733)","v":5240588.1663754573},{"$f":"SUM($AN$97:AN733,$AQ$97:AQ733)","v":146510},{"$f":"(AS733/(AVERAGE($AR$97:AR733))/AI733*12)","v":0.14561031845557737},{"$f":"(AT733/(AVERAGE($AR$97:AR733))/AI733*12)","v":4.0707964601769918E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,638,6556818.1663754554,1000,0,1000,230,25134.469637772578,6581952.6360132284,0,{"$f":"$C$13+SUM($AK$97:AK734,$AM$97:AM734)","v":1316000},{"$f":"SUM($AN$97:AN734,$AO$97:AO734,$AQ$97:AQ734)","v":5265952.6360132303},{"$f":"SUM($AN$97:AN734,$AQ$97:AQ734)","v":146740},{"$f":"(AS734/(AVERAGE($AR$97:AR734))/AI734*12)","v":0.14587059069939373},{"$f":"(AT734/(AVERAGE($AR$97:AR734))/AI734*12)","v":4.0648011782032402E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,639,6584182.6360132284,1000,0,1000,230,25239.36677138404,6609422.0027846126,0,{"$f":"$C$13+SUM($AK$97:AK735,$AM$97:AM735)","v":1318000},{"$f":"SUM($AN$97:AN735,$AO$97:AO735,$AQ$97:AQ735)","v":5291422.0027846145},{"$f":"SUM($AN$97:AN735,$AQ$97:AQ735)","v":146970},{"$f":"(AS735/(AVERAGE($AR$97:AR735))/AI735*12)","v":0.14613151070932379},{"$f":"(AT735/(AVERAGE($AR$97:AR735))/AI735*12)","v":4.0588235294117649E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,6611652.0027846126,1000,0,1000,230,25344.666010674347,6636996.6687952867,0,{"$f":"$C$13+SUM($AK$97:AK736,$AM$97:AM736)","v":1320000},{"$f":"SUM($AN$97:AN736,$AO$97:AO736,$AQ$97:AQ736)","v":5316996.6687952885},{"$f":"SUM($AN$97:AN736,$AQ$97:AQ736)","v":147200},{"$f":"(AS736/(AVERAGE($AR$97:AR736))/AI736*12)","v":0.14639308008797602},{"$f":"(AT736/(AVERAGE($AR$97:AR736))/AI736*12)","v":4.0528634361233478E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641,6639226.6687952867,{"$f":"IF(($AH$70-$AH$71)>=AI737,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI737,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},25450.368897048596,6664677.0376923354,0,{"$f":"$C$13+SUM($AK$97:AK737,$AM$97:AM737)","v":1322000},{"$f":"SUM($AN$97:AN737,$AO$97:AO737,$AQ$97:AQ737)","v":5342677.0376923373},{"$f":"SUM($AN$97:AN737,$AQ$97:AQ737)","v":147430},{"$f":"(AS737/(AVERAGE($AR$97:AR737))/AI737*12)","v":0.14665530044310357},{"$f":"(AT737/(AVERAGE($AR$97:AR737))/AI737*12)","v":4.0469208211143699E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642,{"$f":"AP737+AK738+AM738+AN738","v":6666907.0376923354},1000,0,1000,230,{"$f":"AJ738*$AF$51/12","v":25556.476977820621},6692463.5146701559,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK738,$AM$97:AM738)","v":1324000},{"$f":"SUM($AN$97:AN738,$AO$97:AO738,$AQ$97:AQ738)","v":5368463.5146701578},{"$f":"SUM($AN$97:AN738,$AQ$97:AQ738)","v":147660},{"$f":"(AS738/(AVERAGE($AR$97:AR738))/AI738*12)","v":0.14691817338761531},{"$f":"(AT738/(AVERAGE($AR$97:AR738))/AI738*12)","v":4.0409956076134694E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643,6694693.5146701559,1000,0,1000,230,25662.991806235597,6720356.5064763911,0,{"$f":"$C$13+SUM($AK$97:AK739,$AM$97:AM739)","v":1326000},{"$f":"SUM($AN$97:AN739,$AO$97:AO739,$AQ$97:AQ739)","v":5394356.506476393},{"$f":"SUM($AN$97:AN739,$AQ$97:AQ739)","v":147890},{"$f":"(AS739/(AVERAGE($AR$97:AR739))/AI739*12)","v":0.14718170053958674},{"$f":"(AT739/(AVERAGE($AR$97:AR739))/AI739*12)","v":4.0350877192982457E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644,6722586.5064763911,1000,0,1000,230,25769.914941492829,6748356.4214178836,0,{"$f":"$C$13+SUM($AK$97:AK740,$AM$97:AM740)","v":1328000},{"$f":"SUM($AN$97:AN740,$AO$97:AO740,$AQ$97:AQ740)","v":5420356.4214178855},{"$f":"SUM($AN$97:AN740,$AQ$97:AQ740)","v":148120},{"$f":"(AS740/(AVERAGE($AR$97:AR740))/AI740*12)","v":0.147445883522271},{"$f":"(AT740/(AVERAGE($AR$97:AR740))/AI740*12)","v":4.029197080291971E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645,6750586.4214178836,1000,0,1000,230,25877.247948768552,{"$f":"AJ741+AO741","v":6776463.6693666521},0,{"$f":"$C$13+SUM($AK$97:AK741,$AM$97:AM741)","v":1330000},{"$f":"SUM($AN$97:AN741,$AO$97:AO741,$AQ$97:AQ741)","v":5446463.669366654},{"$f":"SUM($AN$97:AN741,$AQ$97:AQ741)","v":148350},{"$f":"(AS741/(AVERAGE($AR$97:AR741))/AI741*12)","v":0.14771072396411022},{"$f":"(AT741/(AVERAGE($AR$97:AR741))/AI741*12)","v":4.0233236151603494E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,646,6778693.6693666521,1000,0,1000,230,25984.992399238832,6804678.6617658911,0,{"$f":"$C$13+SUM($AK$97:AK742,$AM$97:AM742)","v":1332000},{"$f":"SUM($AN$97:AN742,$AO$97:AO742,$AQ$97:AQ742)","v":5472678.661765893},{"$f":"SUM($AN$97:AN742,$AQ$97:AQ742)","v":148580},{"$f":"(AS742/(AVERAGE($AR$97:AR742))/AI742*12)","v":0.14797622349874656},{"$f":"(AT742/(AVERAGE($AR$97:AR742))/AI742*12)","v":4.017467248908297E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647,6806908.6617658911,1000,0,1000,230,26093.149870102581,6833001.8116359934,0,{"$f":"$C$13+SUM($AK$97:AK743,$AM$97:AM743)","v":1334000},{"$f":"SUM($AN$97:AN743,$AO$97:AO743,$AQ$97:AQ743)","v":5499001.8116359953},{"$f":"SUM($AN$97:AN743,$AQ$97:AQ743)","v":148810},{"$f":"(AS743/(AVERAGE($AR$97:AR743))/AI743*12)","v":0.14824238376503349},{"$f":"(AT743/(AVERAGE($AR$97:AR743))/AI743*12)","v":4.011627906976744E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,648,6835231.8116359934,1000,0,1000,230,26201.72194460464,6861433.5335805984,0,{"$f":"$C$13+SUM($AK$97:AK744,$AM$97:AM744)","v":1336000},{"$f":"SUM($AN$97:AN744,$AO$97:AO744,$AQ$97:AQ744)","v":5525433.5335806003},{"$f":"SUM($AN$97:AN744,$AQ$97:AQ744)","v":149040},{"$f":"(AS744/(AVERAGE($AR$97:AR744))/AI744*12)","v":0.14850920640704723},{"$f":"(AT744/(AVERAGE($AR$97:AR744))/AI744*12)","v":4.0058055152394773E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649,6863663.5335805984,1000,0,1000,230,26310.710212058959,6889974.2437926577,0,{"$f":"$C$13+SUM($AK$97:AK745,$AM$97:AM745)","v":1338000},{"$f":"SUM($AN$97:AN745,$AO$97:AO745,$AQ$97:AQ745)","v":5551974.2437926596},{"$f":"SUM($AN$97:AN745,$AQ$97:AQ745)","v":149270},{"$f":"(AS745/(AVERAGE($AR$97:AR745))/AI745*12)","v":0.14877669307409822},{"$f":"(AT745/(AVERAGE($AR$97:AR745))/AI745*12)","v":4.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,6892204.2437926577,1000,0,1000,230,26420.116267871854,6918624.3600605298,0,{"$f":"$C$13+SUM($AK$97:AK746,$AM$97:AM746)","v":1340000},{"$f":"SUM($AN$97:AN746,$AO$97:AO746,$AQ$97:AQ746)","v":5578624.3600605316},{"$f":"SUM($AN$97:AN746,$AQ$97:AQ746)","v":149500},{"$f":"(AS746/(AVERAGE($AR$97:AR746))/AI746*12)","v":0.14904484542074226},{"$f":"(AT746/(AVERAGE($AR$97:AR746))/AI746*12)","v":3.9942112879884223E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651,6920854.3600605298,1000,0,1000,230,26529.941713565364,6947384.3017740948,0,{"$f":"$C$13+SUM($AK$97:AK747,$AM$97:AM747)","v":1342000},{"$f":"SUM($AN$97:AN747,$AO$97:AO747,$AQ$97:AQ747)","v":5605384.3017740967},{"$f":"SUM($AN$97:AN747,$AQ$97:AQ747)","v":149730},{"$f":"(AS747/(AVERAGE($AR$97:AR747))/AI747*12)","v":0.14931366510679248},{"$f":"(AT747/(AVERAGE($AR$97:AR747))/AI747*12)","v":3.9884393063583812E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652,6949614.3017740948,1000,0,1000,230,26640.188156800697,6976254.4899308952,0,{"$f":"$C$13+SUM($AK$97:AK748,$AM$97:AM748)","v":1344000},{"$f":"SUM($AN$97:AN748,$AO$97:AO748,$AQ$97:AQ748)","v":5632254.489930897},{"$f":"SUM($AN$97:AN748,$AQ$97:AQ748)","v":149960},{"$f":"(AS748/(AVERAGE($AR$97:AR748))/AI748*12)","v":0.14958315379733081},{"$f":"(AT748/(AVERAGE($AR$97:AR748))/AI748*12)","v":3.9826839826839827E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,653,6978484.4899308952,1000,0,1000,230,26750.857211401762,7005235.3471422968,0,{"$f":"$C$13+SUM($AK$97:AK749,$AM$97:AM749)","v":1346000},{"$f":"SUM($AN$97:AN749,$AO$97:AO749,$AQ$97:AQ749)","v":5659235.3471422987},{"$f":"SUM($AN$97:AN749,$AQ$97:AQ749)","v":150190},{"$f":"(AS749/(AVERAGE($AR$97:AR749))/AI749*12)","v":0.1498533131627196},{"$f":"(AT749/(AVERAGE($AR$97:AR749))/AI749*12)","v":3.9769452449567727E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654,7007465.3471422968,1000,0,1000,230,26861.950497378803,7034327.2976396754,0,{"$f":"$C$13+SUM($AK$97:AK750,$AM$97:AM750)","v":1348000},{"$f":"SUM($AN$97:AN750,$AO$97:AO750,$AQ$97:AQ750)","v":5686327.2976396773},{"$f":"SUM($AN$97:AN750,$AQ$97:AQ750)","v":150420},{"$f":"(AS750/(AVERAGE($AR$97:AR750))/AI750*12)","v":0.15012414487861336},{"$f":"(AT750/(AVERAGE($AR$97:AR750))/AI750*12)","v":3.9712230215827333E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655,7036557.2976396754,1000,0,1000,230,26973.469640952088,7063530.767280628,0,{"$f":"$C$13+SUM($AK$97:AK751,$AM$97:AM751)","v":1350000},{"$f":"SUM($AN$97:AN751,$AO$97:AO751,$AQ$97:AQ751)","v":5713530.7672806298},{"$f":"SUM($AN$97:AN751,$AQ$97:AQ751)","v":150650},{"$f":"(AS751/(AVERAGE($AR$97:AR751))/AI751*12)","v":0.15039565062597077},{"$f":"(AT751/(AVERAGE($AR$97:AR751))/AI751*12)","v":3.9655172413793098E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656,7065760.767280628,1000,0,1000,230,27085.416274575738,7092846.1835552035,0,{"$f":"$C$13+SUM($AK$97:AK752,$AM$97:AM752)","v":1352000},{"$f":"SUM($AN$97:AN752,$AO$97:AO752,$AQ$97:AQ752)","v":5740846.1835552054},{"$f":"SUM($AN$97:AN752,$AQ$97:AQ752)","v":150880},{"$f":"(AS752/(AVERAGE($AR$97:AR752))/AI752*12)","v":0.15066783209106638},{"$f":"(AT752/(AVERAGE($AR$97:AR752))/AI752*12)","v":3.9598278335724532E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,657,7095076.1835552035,1000,0,1000,230,27197.792036961615,7122273.9755921653,0,{"$f":"$C$13+SUM($AK$97:AK753,$AM$97:AM753)","v":1354000},{"$f":"SUM($AN$97:AN753,$AO$97:AO753,$AQ$97:AQ753)","v":5768273.9755921671},{"$f":"SUM($AN$97:AN753,$AQ$97:AQ753)","v":151110},{"$f":"(AS753/(AVERAGE($AR$97:AR753))/AI753*12)","v":0.15094069096550267},{"$f":"(AT753/(AVERAGE($AR$97:AR753))/AI753*12)","v":3.9541547277936956E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658,7124503.9755921653,1000,0,1000,230,27310.5985731033,7151814.5741652688,0,{"$f":"$C$13+SUM($AK$97:AK754,$AM$97:AM754)","v":1356000},{"$f":"SUM($AN$97:AN754,$AO$97:AO754,$AQ$97:AQ754)","v":5795814.5741652707},{"$f":"SUM($AN$97:AN754,$AQ$97:AQ754)","v":151340},{"$f":"(AS754/(AVERAGE($AR$97:AR754))/AI754*12)","v":0.151214228946222},{"$f":"(AT754/(AVERAGE($AR$97:AR754))/AI754*12)","v":3.948497854077253E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659,7154044.5741652688,1000,0,1000,230,27423.837534300197,7181468.4116995689,0,{"$f":"$C$13+SUM($AK$97:AK755,$AM$97:AM755)","v":1358000},{"$f":"SUM($AN$97:AN755,$AO$97:AO755,$AQ$97:AQ755)","v":5823468.4116995707},{"$f":"SUM($AN$97:AN755,$AQ$97:AQ755)","v":151570},{"$f":"(AS755/(AVERAGE($AR$97:AR755))/AI755*12)","v":0.15148844773551884},{"$f":"(AT755/(AVERAGE($AR$97:AR755))/AI755*12)","v":3.9428571428571429E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,7183698.4116995689,1000,0,1000,230,27537.510578181682,7211235.9222777504,0,{"$f":"$C$13+SUM($AK$97:AK756,$AM$97:AM756)","v":1360000},{"$f":"SUM($AN$97:AN756,$AO$97:AO756,$AQ$97:AQ756)","v":5851235.9222777523},{"$f":"SUM($AN$97:AN756,$AQ$97:AQ756)","v":151800},{"$f":"(AS756/(AVERAGE($AR$97:AR756))/AI756*12)","v":0.15176334904105182},{"$f":"(AT756/(AVERAGE($AR$97:AR756))/AI756*12)","v":3.9372325249643365E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,7213465.9222777504,1000,0,1000,230,27651.619368731375,7241117.5416464815,0,{"$f":"$C$13+SUM($AK$97:AK757,$AM$97:AM757)","v":1362000},{"$f":"SUM($AN$97:AN757,$AO$97:AO757,$AQ$97:AQ757)","v":5879117.5416464834},{"$f":"SUM($AN$97:AN757,$AQ$97:AQ757)","v":152030},{"$f":"(AS757/(AVERAGE($AR$97:AR757))/AI757*12)","v":0.15203893457585588},{"$f":"(AT757/(AVERAGE($AR$97:AR757))/AI757*12)","v":3.9316239316239321E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,7243347.5416464815,1000,0,1000,230,27766.165576311512,7271113.7072227933,0,{"$f":"$C$13+SUM($AK$97:AK758,$AM$97:AM758)","v":1364000},{"$f":"SUM($AN$97:AN758,$AO$97:AO758,$AQ$97:AQ758)","v":5907113.7072227951},{"$f":"SUM($AN$97:AN758,$AQ$97:AQ758)","v":152260},{"$f":"(AS758/(AVERAGE($AR$97:AR758))/AI758*12)","v":0.15231520605835489},{"$f":"(AT758/(AVERAGE($AR$97:AR758))/AI758*12)","v":3.926031294452347E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663,7273343.7072227933,1000,0,1000,230,27881.150877687371,7301224.8581004804,0,{"$f":"$C$13+SUM($AK$97:AK759,$AM$97:AM759)","v":1366000},{"$f":"SUM($AN$97:AN759,$AO$97:AO759,$AQ$97:AQ759)","v":5935224.8581004813},{"$f":"SUM($AN$97:AN759,$AQ$97:AQ759)","v":152490},{"$f":"(AS759/(AVERAGE($AR$97:AR759))/AI759*12)","v":0.15259216521237354},{"$f":"(AT759/(AVERAGE($AR$97:AR759))/AI759*12)","v":3.9204545454545455E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664,7303454.8581004804,1000,0,1000,230,27996.576956051842,7331451.4350565318,0,{"$f":"$C$13+SUM($AK$97:AK760,$AM$97:AM760)","v":1368000},{"$f":"SUM($AN$97:AN760,$AO$97:AO760,$AQ$97:AQ760)","v":5963451.4350565327},{"$f":"SUM($AN$97:AN760,$AQ$97:AQ760)","v":152720},{"$f":"(AS760/(AVERAGE($AR$97:AR760))/AI760*12)","v":0.15286981376715028},{"$f":"(AT760/(AVERAGE($AR$97:AR760))/AI760*12)","v":3.9148936170212761E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,7333681.4350565318,1000,0,1000,230,28112.445501050039,7361793.8805575818,0,{"$f":"$C$13+SUM($AK$97:AK761,$AM$97:AM761)","v":1370000},{"$f":"SUM($AN$97:AN761,$AO$97:AO761,$AQ$97:AQ761)","v":5991793.8805575827},{"$f":"SUM($AN$97:AN761,$AQ$97:AQ761)","v":152950},{"$f":"(AS761/(AVERAGE($AR$97:AR761))/AI761*12)","v":0.15314815345734945},{"$f":"(AT761/(AVERAGE($AR$97:AR761))/AI761*12)","v":3.9093484419263462E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666,7364023.8805575818,1000,0,1000,230,28228.758208804065,7392252.6387663856,0,{"$f":"$C$13+SUM($AK$97:AK762,$AM$97:AM762)","v":1372000},{"$f":"SUM($AN$97:AN762,$AO$97:AO762,$AQ$97:AQ762)","v":6020252.6387663865},{"$f":"SUM($AN$97:AN762,$AQ$97:AQ762)","v":153180},{"$f":"(AS762/(AVERAGE($AR$97:AR762))/AI762*12)","v":0.15342718602307392},{"$f":"(AT762/(AVERAGE($AR$97:AR762))/AI762*12)","v":3.9038189533239041E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667,7394482.6387663856,1000,0,1000,230,28345.516781937811,7422828.1555483239,0,{"$f":"$C$13+SUM($AK$97:AK763,$AM$97:AM763)","v":1374000},{"$f":"SUM($AN$97:AN763,$AO$97:AO763,$AQ$97:AQ763)","v":6048828.1555483248},{"$f":"SUM($AN$97:AN763,$AQ$97:AQ763)","v":153410},{"$f":"(AS763/(AVERAGE($AR$97:AR763))/AI763*12)","v":0.15370691320987789},{"$f":"(AT763/(AVERAGE($AR$97:AR763))/AI763*12)","v":3.8983050847457628E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668,7425058.1555483239,1000,0,1000,230,28462.722929601907,7453520.8784779254,0,{"$f":"$C$13+SUM($AK$97:AK764,$AM$97:AM764)","v":1376000},{"$f":"SUM($AN$97:AN764,$AO$97:AO764,$AQ$97:AQ764)","v":6077520.8784779264},{"$f":"SUM($AN$97:AN764,$AQ$97:AQ764)","v":153640},{"$f":"(AS764/(AVERAGE($AR$97:AR764))/AI764*12)","v":0.15398733676877935},{"$f":"(AT764/(AVERAGE($AR$97:AR764))/AI764*12)","v":3.8928067700987308E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669,7455750.8784779254,1000,0,1000,230,28580.378367498717,7484331.256845424,0,{"$f":"$C$13+SUM($AK$97:AK765,$AM$97:AM765)","v":1378000},{"$f":"SUM($AN$97:AN765,$AO$97:AO765,$AQ$97:AQ765)","v":6106331.2568454249},{"$f":"SUM($AN$97:AN765,$AQ$97:AQ765)","v":153870},{"$f":"(AS765/(AVERAGE($AR$97:AR765))/AI765*12)","v":0.15426845845627296},{"$f":"(AT765/(AVERAGE($AR$97:AR765))/AI765*12)","v":3.8873239436619722E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670,7486561.256845424,1000,0,1000,230,28698.484817907458,7515259.7416633312,0,{"$f":"$C$13+SUM($AK$97:AK766,$AM$97:AM766)","v":1380000},{"$f":"SUM($AN$97:AN766,$AO$97:AO766,$AQ$97:AQ766)","v":6135259.7416633321},{"$f":"SUM($AN$97:AN766,$AQ$97:AQ766)","v":154100},{"$f":"(AS766/(AVERAGE($AR$97:AR766))/AI766*12)","v":0.15455028003434304},{"$f":"(AT766/(AVERAGE($AR$97:AR766))/AI766*12)","v":3.8818565400843882E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671,7517489.7416633312,1000,0,1000,230,28817.044009709436,7546306.7856730409,0,{"$f":"$C$13+SUM($AK$97:AK767,$AM$97:AM767)","v":1382000},{"$f":"SUM($AN$97:AN767,$AO$97:AO767,$AQ$97:AQ767)","v":6164306.7856730418},{"$f":"SUM($AN$97:AN767,$AQ$97:AQ767)","v":154330},{"$f":"(AS767/(AVERAGE($AR$97:AR767))/AI767*12)","v":0.1548328032704761},{"$f":"(AT767/(AVERAGE($AR$97:AR767))/AI767*12)","v":3.8764044943820231E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672,7548536.7856730409,1000,0,1000,230,28936.057678413326,7577472.8433514545,0,{"$f":"$C$13+SUM($AK$97:AK768,$AM$97:AM768)","v":1384000},{"$f":"SUM($AN$97:AN768,$AO$97:AO768,$AQ$97:AQ768)","v":6193472.8433514554},{"$f":"SUM($AN$97:AN768,$AQ$97:AQ768)","v":154560},{"$f":"(AS768/(AVERAGE($AR$97:AR768))/AI768*12)","v":0.1551160299376742},{"$f":"(AT768/(AVERAGE($AR$97:AR768))/AI768*12)","v":3.8709677419354839E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673,7579702.8433514545,1000,0,1000,230,29055.527566180575,7608758.370917635,0,{"$f":"$C$13+SUM($AK$97:AK769,$AM$97:AM769)","v":1386000},{"$f":"SUM($AN$97:AN769,$AO$97:AO769,$AQ$97:AQ769)","v":6222758.370917636},{"$f":"SUM($AN$97:AN769,$AQ$97:AQ769)","v":154790},{"$f":"(AS769/(AVERAGE($AR$97:AR769))/AI769*12)","v":0.15539996181446769},{"$f":"(AT769/(AVERAGE($AR$97:AR769))/AI769*12)","v":3.8655462184873949E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674,7610988.370917635,1000,0,1000,230,29175.455421850933,7640163.8263394861,0,{"$f":"$C$13+SUM($AK$97:AK770,$AM$97:AM770)","v":1388000},{"$f":"SUM($AN$97:AN770,$AO$97:AO770,$AQ$97:AQ770)","v":6252163.826339487},{"$f":"SUM($AN$97:AN770,$AQ$97:AQ770)","v":155020},{"$f":"(AS770/(AVERAGE($AR$97:AR770))/AI770*12)","v":0.1556846006849284},{"$f":"(AT770/(AVERAGE($AR$97:AR770))/AI770*12)","v":3.8601398601398598E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675,7642393.8263394861,1000,0,1000,230,29295.843000968031,7671689.669340454,0,{"$f":"$C$13+SUM($AK$97:AK771,$AM$97:AM771)","v":1390000},{"$f":"SUM($AN$97:AN771,$AO$97:AO771,$AQ$97:AQ771)","v":6281689.669340455},{"$f":"SUM($AN$97:AN771,$AQ$97:AQ771)","v":155250},{"$f":"(AS771/(AVERAGE($AR$97:AR771))/AI771*12)","v":0.15596994833868294},{"$f":"(AT771/(AVERAGE($AR$97:AR771))/AI771*12)","v":3.8547486033519551E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,676,7673919.669340454,1000,0,1000,230,29416.692065805077,7703336.3614062592,0,{"$f":"$C$13+SUM($AK$97:AK772,$AM$97:AM772)","v":1392000},{"$f":"SUM($AN$97:AN772,$AO$97:AO772,$AQ$97:AQ772)","v":6311336.3614062602},{"$f":"SUM($AN$97:AN772,$AQ$97:AQ772)","v":155480},{"$f":"(AS772/(AVERAGE($AR$97:AR772))/AI772*12)","v":0.1562560065709257},{"$f":"(AT772/(AVERAGE($AR$97:AR772))/AI772*12)","v":3.8493723849372385E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,677,7705566.3614062592,1000,0,1000,230,29538.004385390657,7735104.3657916496,0,{"$f":"$C$13+SUM($AK$97:AK773,$AM$97:AM773)","v":1394000},{"$f":"SUM($AN$97:AN773,$AO$97:AO773,$AQ$97:AQ773)","v":6341104.3657916505},{"$f":"SUM($AN$97:AN773,$AQ$97:AQ773)","v":155710},{"$f":"(AS773/(AVERAGE($AR$97:AR773))/AI773*12)","v":0.15654277718243234},{"$f":"(AT773/(AVERAGE($AR$97:AR773))/AI773*12)","v":3.8440111420612816E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,678,7737334.3657916496,1000,0,1000,230,29659.78173553466,7766994.1475271843,0,{"$f":"$C$13+SUM($AK$97:AK774,$AM$97:AM774)","v":1396000},{"$f":"SUM($AN$97:AN774,$AO$97:AO774,$AQ$97:AQ774)","v":6370994.1475271853},{"$f":"SUM($AN$97:AN774,$AQ$97:AQ774)","v":155940},{"$f":"(AS774/(AVERAGE($AR$97:AR774))/AI774*12)","v":0.15683026197957303},{"$f":"(AT774/(AVERAGE($AR$97:AR774))/AI774*12)","v":3.8386648122392215E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679,7769224.1475271843,1000,0,1000,230,29782.025898854205,7799006.1734260386,0,{"$f":"$C$13+SUM($AK$97:AK775,$AM$97:AM775)","v":1398000},{"$f":"SUM($AN$97:AN775,$AO$97:AO775,$AQ$97:AQ775)","v":6401006.1734260395},{"$f":"SUM($AN$97:AN775,$AQ$97:AQ775)","v":156170},{"$f":"(AS775/(AVERAGE($AR$97:AR775))/AI775*12)","v":0.15711846277432595},{"$f":"(AT775/(AVERAGE($AR$97:AR775))/AI775*12)","v":3.8333333333333336E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,7801236.1734260386,1000,0,1000,230,29904.738664799817,7831140.912090838,0,{"$f":"$C$13+SUM($AK$97:AK776,$AM$97:AM776)","v":1400000},{"$f":"SUM($AN$97:AN776,$AO$97:AO776,$AQ$97:AQ776)","v":6431140.9120908389},{"$f":"SUM($AN$97:AN776,$AQ$97:AQ776)","v":156400},{"$f":"(AS776/(AVERAGE($AR$97:AR776))/AI776*12)","v":0.15740738138429075},{"$f":"(AT776/(AVERAGE($AR$97:AR776))/AI776*12)","v":3.8280166435506243E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681,7833370.912090838,1000,0,1000,230,30027.921829681542,7863398.8339205198,0,{"$f":"$C$13+SUM($AK$97:AK777,$AM$97:AM777)","v":1402000},{"$f":"SUM($AN$97:AN777,$AO$97:AO777,$AQ$97:AQ777)","v":6461398.8339205207},{"$f":"SUM($AN$97:AN777,$AQ$97:AQ777)","v":156630},{"$f":"(AS777/(AVERAGE($AR$97:AR777))/AI777*12)","v":0.15769701963270213},{"$f":"(AT777/(AVERAGE($AR$97:AR777))/AI777*12)","v":3.8227146814404432E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,682,7865628.8339205198,1000,0,1000,230,30151.577196695329,7895780.4111172147,0,{"$f":"$C$13+SUM($AK$97:AK778,$AM$97:AM778)","v":1404000},{"$f":"SUM($AN$97:AN778,$AO$97:AO778,$AQ$97:AQ778)","v":6491780.4111172156},{"$f":"SUM($AN$97:AN778,$AQ$97:AQ778)","v":156860},{"$f":"(AS778/(AVERAGE($AR$97:AR778))/AI778*12)","v":0.15798737934844348},{"$f":"(AT778/(AVERAGE($AR$97:AR778))/AI778*12)","v":3.8174273858921164E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683,7898010.4111172147,1000,0,1000,230,30275.706575949323,7928286.1176931644,0,{"$f":"$C$13+SUM($AK$97:AK779,$AM$97:AM779)","v":1406000},{"$f":"SUM($AN$97:AN779,$AO$97:AO779,$AQ$97:AQ779)","v":6522286.1176931653},{"$f":"SUM($AN$97:AN779,$AQ$97:AQ779)","v":157090},{"$f":"(AS779/(AVERAGE($AR$97:AR779))/AI779*12)","v":0.15827846236606047},{"$f":"(AT779/(AVERAGE($AR$97:AR779))/AI779*12)","v":3.8121546961325968E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,7930516.1176931644,1000,0,1000,230,30400.311784490463,7960916.4294776544,0,{"$f":"$C$13+SUM($AK$97:AK780,$AM$97:AM780)","v":1408000},{"$f":"SUM($AN$97:AN780,$AO$97:AO780,$AQ$97:AQ780)","v":6552916.4294776553},{"$f":"SUM($AN$97:AN780,$AQ$97:AQ780)","v":157320},{"$f":"(AS780/(AVERAGE($AR$97:AR780))/AI780*12)","v":0.15857027052577508},{"$f":"(AT780/(AVERAGE($AR$97:AR780))/AI780*12)","v":3.8068965517241374E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685,7963146.4294776544,1000,0,1000,230,30525.394646331009,7993671.8241239851,0,{"$f":"$C$13+SUM($AK$97:AK781,$AM$97:AM781)","v":1410000},{"$f":"SUM($AN$97:AN781,$AO$97:AO781,$AQ$97:AQ781)","v":6583671.8241239861},{"$f":"SUM($AN$97:AN781,$AQ$97:AQ781)","v":157550},{"$f":"(AS781/(AVERAGE($AR$97:AR781))/AI781*12)","v":0.15886280567349909},{"$f":"(AT781/(AVERAGE($AR$97:AR781))/AI781*12)","v":3.8016528925619835E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686,7995901.8241239851,1000,0,1000,230,30650.956992475276,8026552.7811164604,0,{"$f":"$C$13+SUM($AK$97:AK782,$AM$97:AM782)","v":1412000},{"$f":"SUM($AN$97:AN782,$AO$97:AO782,$AQ$97:AQ782)","v":6614552.7811164614},{"$f":"SUM($AN$97:AN782,$AQ$97:AQ782)","v":157780},{"$f":"(AS782/(AVERAGE($AR$97:AR782))/AI782*12)","v":0.15915606966084817},{"$f":"(AT782/(AVERAGE($AR$97:AR782))/AI782*12)","v":3.7964236588720773E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,687,8028782.7811164604,1000,0,1000,230,30777.000660946433,8059559.781777407,0,{"$f":"$C$13+SUM($AK$97:AK783,$AM$97:AM783)","v":1414000},{"$f":"SUM($AN$97:AN783,$AO$97:AO783,$AQ$97:AQ783)","v":6645559.781777408},{"$f":"SUM($AN$97:AN783,$AQ$97:AQ783)","v":158010},{"$f":"(AS783/(AVERAGE($AR$97:AR783))/AI783*12)","v":0.15945006434515591},{"$f":"(AT783/(AVERAGE($AR$97:AR783))/AI783*12)","v":3.7912087912087915E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688,8061789.781777407,1000,0,1000,230,30903.527496813393,8092693.3092742208,0,{"$f":"$C$13+SUM($AK$97:AK784,$AM$97:AM784)","v":1416000},{"$f":"SUM($AN$97:AN784,$AO$97:AO784,$AQ$97:AQ784)","v":6676693.3092742218},{"$f":"SUM($AN$97:AN784,$AQ$97:AQ784)","v":158240},{"$f":"(AS784/(AVERAGE($AR$97:AR784))/AI784*12)","v":0.15974479158948757},{"$f":"(AT784/(AVERAGE($AR$97:AR784))/AI784*12)","v":3.7860082304526752E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689,8094923.3092742208,1000,0,1000,230,31030.539352217846,8125953.8486264385,0,{"$f":"$C$13+SUM($AK$97:AK785,$AM$97:AM785)","v":1418000},{"$f":"SUM($AN$97:AN785,$AO$97:AO785,$AQ$97:AQ785)","v":6707953.8486264395},{"$f":"SUM($AN$97:AN785,$AQ$97:AQ785)","v":158470},{"$f":"(AS785/(AVERAGE($AR$97:AR785))/AI785*12)","v":0.16004025326265436},{"$f":"(AT785/(AVERAGE($AR$97:AR785))/AI785*12)","v":3.7808219178082194E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,8128183.8486264385,1000,0,1000,230,31158.038086401346,8159341.8867128398,0,{"$f":"$C$13+SUM($AK$97:AK786,$AM$97:AM786)","v":1420000},{"$f":"SUM($AN$97:AN786,$AO$97:AO786,$AQ$97:AQ786)","v":6739341.8867128408},{"$f":"SUM($AN$97:AN786,$AQ$97:AQ786)","v":158700},{"$f":"(AS786/(AVERAGE($AR$97:AR786))/AI786*12)","v":0.16033645123922774},{"$f":"(AT786/(AVERAGE($AR$97:AR786))/AI786*12)","v":3.7756497948016419E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691,8161571.8867128398,1000,0,1000,230,31286.025565732551,8192857.9122785721,0,{"$f":"$C$13+SUM($AK$97:AK787,$AM$97:AM787)","v":1422000},{"$f":"SUM($AN$97:AN787,$AO$97:AO787,$AQ$97:AQ787)","v":6770857.912278573},{"$f":"SUM($AN$97:AN787,$AQ$97:AQ787)","v":158930},{"$f":"(AS787/(AVERAGE($AR$97:AR787))/AI787*12)","v":0.16063338739955335},{"$f":"(AT787/(AVERAGE($AR$97:AR787))/AI787*12)","v":3.7704918032786883E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692,8195087.9122785721,1000,0,1000,230,31414.503663734529,8226502.4159423066,0,{"$f":"$C$13+SUM($AK$97:AK788,$AM$97:AM788)","v":1424000},{"$f":"SUM($AN$97:AN788,$AO$97:AO788,$AQ$97:AQ788)","v":6802502.4159423076},{"$f":"SUM($AN$97:AN788,$AQ$97:AQ788)","v":159160},{"$f":"(AS788/(AVERAGE($AR$97:AR788))/AI788*12)","v":0.16093106362976542},{"$f":"(AT788/(AVERAGE($AR$97:AR788))/AI788*12)","v":3.7653478854024558E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693,8228732.4159423066,1000,0,1000,230,31543.474261112176,8260275.8902034191,0,{"$f":"$C$13+SUM($AK$97:AK789,$AM$97:AM789)","v":1426000},{"$f":"SUM($AN$97:AN789,$AO$97:AO789,$AQ$97:AQ789)","v":6834275.8902034201},{"$f":"SUM($AN$97:AN789,$AQ$97:AQ789)","v":159390},{"$f":"(AS789/(AVERAGE($AR$97:AR789))/AI789*12)","v":0.16122948182180119},{"$f":"(AT789/(AVERAGE($AR$97:AR789))/AI789*12)","v":3.7602179836512262E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,8262505.8902034191,1000,0,1000,230,31672.939245779769,8294178.8294491991,0,{"$f":"$C$13+SUM($AK$97:AK790,$AM$97:AM790)","v":1428000},{"$f":"SUM($AN$97:AN790,$AO$97:AO790,$AQ$97:AQ790)","v":6866178.8294492001},{"$f":"SUM($AN$97:AN790,$AQ$97:AQ790)","v":159620},{"$f":"(AS790/(AVERAGE($AR$97:AR790))/AI790*12)","v":0.16152864387341528},{"$f":"(AT790/(AVERAGE($AR$97:AR790))/AI790*12)","v":3.7551020408163266E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695,8296408.8294491991,1000,0,1000,230,31802.900512888595,8328211.7299620882,0,{"$f":"$C$13+SUM($AK$97:AK791,$AM$97:AM791)","v":1430000},{"$f":"SUM($AN$97:AN791,$AO$97:AO791,$AQ$97:AQ791)","v":6898211.7299620891},{"$f":"SUM($AN$97:AN791,$AQ$97:AQ791)","v":159850},{"$f":"(AS791/(AVERAGE($AR$97:AR791))/AI791*12)","v":0.16182855168819413},{"$f":"(AT791/(AVERAGE($AR$97:AR791))/AI791*12)","v":3.7499999999999999E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,696,8330441.7299620882,1000,0,1000,230,31933.35996485467,8362375.0899269432,0,{"$f":"$C$13+SUM($AK$97:AK792,$AM$97:AM792)","v":1432000},{"$f":"SUM($AN$97:AN792,$AO$97:AO792,$AQ$97:AQ792)","v":6930375.0899269441},{"$f":"SUM($AN$97:AN792,$AQ$97:AQ792)","v":160080},{"$f":"(AS792/(AVERAGE($AR$97:AR792))/AI792*12)","v":0.16212920717557067},{"$f":"(AT792/(AVERAGE($AR$97:AR792))/AI792*12)","v":3.7449118046132971E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,697,8364605.0899269432,1000,0,1000,230,32064.319511386613,8396669.4094383307,0,{"$f":"$C$13+SUM($AK$97:AK793,$AM$97:AM793)","v":1434000},{"$f":"SUM($AN$97:AN793,$AO$97:AO793,$AQ$97:AQ793)","v":6962669.4094383307},{"$f":"SUM($AN$97:AN793,$AQ$97:AQ793)","v":160310},{"$f":"(AS793/(AVERAGE($AR$97:AR793))/AI793*12)","v":0.16243061225083882},{"$f":"(AT793/(AVERAGE($AR$97:AR793))/AI793*12)","v":3.7398373983739837E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698,8398899.4094383307,1000,0,1000,230,32195.7810695136,8431095.1905078441,0,{"$f":"$C$13+SUM($AK$97:AK794,$AM$97:AM794)","v":1436000},{"$f":"SUM($AN$97:AN794,$AO$97:AO794,$AQ$97:AQ794)","v":6995095.1905078441},{"$f":"SUM($AN$97:AN794,$AQ$97:AQ794)","v":160540},{"$f":"(AS794/(AVERAGE($AR$97:AR794))/AI794*12)","v":0.16273276883516821},{"$f":"(AT794/(AVERAGE($AR$97:AR794))/AI794*12)","v":3.7347767253044653E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699,8433325.1905078441,1000,0,1000,230,32327.7465636134,8465652.9370714575,0,{"$f":"$C$13+SUM($AK$97:AK795,$AM$97:AM795)","v":1438000},{"$f":"SUM($AN$97:AN795,$AO$97:AO795,$AQ$97:AQ795)","v":7027652.9370714575},{"$f":"SUM($AN$97:AN795,$AQ$97:AQ795)","v":160770},{"$f":"(AS795/(AVERAGE($AR$97:AR795))/AI795*12)","v":0.16303567885561904},{"$f":"(AT795/(AVERAGE($AR$97:AR795))/AI795*12)","v":3.72972972972973E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,8467882.9370714575,1000,0,1000,230,32460.217925440589,8500343.154996898,0,{"$f":"$C$13+SUM($AK$97:AK796,$AM$97:AM796)","v":1440000},{"$f":"SUM($AN$97:AN796,$AO$97:AO796,$AQ$97:AQ796)","v":7060343.154996898},{"$f":"SUM($AN$97:AN796,$AQ$97:AQ796)","v":161000},{"$f":"(AS796/(AVERAGE($AR$97:AR796))/AI796*12)","v":0.16333934424515673},{"$f":"(AT796/(AVERAGE($AR$97:AR796))/AI796*12)","v":3.724696356275304E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,701,8502573.154996898,1000,0,1000,230,32593.197094154777,8535166.3520910535,0,{"$f":"$C$13+SUM($AK$97:AK797,$AM$97:AM797)","v":1442000},{"$f":"SUM($AN$97:AN797,$AO$97:AO797,$AQ$97:AQ797)","v":7093166.3520910526},{"$f":"SUM($AN$97:AN797,$AQ$97:AQ797)","v":161230},{"$f":"(AS797/(AVERAGE($AR$97:AR797))/AI797*12)","v":0.16364376694266686},{"$f":"(AT797/(AVERAGE($AR$97:AR797))/AI797*12)","v":3.7196765498652288E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702,8537396.3520910535,1000,0,1000,230,32726.686016349038,8570123.0381074026,0,{"$f":"$C$13+SUM($AK$97:AK798,$AM$97:AM798)","v":1444000},{"$f":"SUM($AN$97:AN798,$AO$97:AO798,$AQ$97:AQ798)","v":7126123.0381074017},{"$f":"SUM($AN$97:AN798,$AQ$97:AQ798)","v":161460},{"$f":"(AS798/(AVERAGE($AR$97:AR798))/AI798*12)","v":0.16394894889297029},{"$f":"(AT798/(AVERAGE($AR$97:AR798))/AI798*12)","v":3.7146702557200543E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,703,8572353.0381074026,1000,0,1000,230,32860.686646078379,8605213.7247534804,0,{"$f":"$C$13+SUM($AK$97:AK799,$AM$97:AM799)","v":1446000},{"$f":"SUM($AN$97:AN799,$AO$97:AO799,$AQ$97:AQ799)","v":7159213.7247534804},{"$f":"SUM($AN$97:AN799,$AQ$97:AQ799)","v":161690},{"$f":"(AS799/(AVERAGE($AR$97:AR799))/AI799*12)","v":0.16425489204683799},{"$f":"(AT799/(AVERAGE($AR$97:AR799))/AI799*12)","v":3.7096774193548384E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704,8607443.7247534804,1000,0,1000,230,32995.20094488834,8640438.9256983679,0,{"$f":"$C$13+SUM($AK$97:AK800,$AM$97:AM800)","v":1448000},{"$f":"SUM($AN$97:AN800,$AO$97:AO800,$AQ$97:AQ800)","v":7192438.9256983688},{"$f":"SUM($AN$97:AN800,$AQ$97:AQ800)","v":161920},{"$f":"(AS800/(AVERAGE($AR$97:AR800))/AI800*12)","v":0.16456159836100601},{"$f":"(AT800/(AVERAGE($AR$97:AR800))/AI800*12)","v":3.7046979865771813E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705,8642668.9256983679,{"$f":"IF(($AH$70-$AH$71)>=AI801,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI801,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},33130.230881843745,8675799.1565802116,0,{"$f":"$C$13+SUM($AK$97:AK801,$AM$97:AM801)","v":1450000},{"$f":"SUM($AN$97:AN801,$AO$97:AO801,$AQ$97:AQ801)","v":7225799.1565802125},{"$f":"SUM($AN$97:AN801,$AQ$97:AQ801)","v":162150},{"$f":"(AS801/(AVERAGE($AR$97:AR801))/AI801*12)","v":0.16486906979819094},{"$f":"(AT801/(AVERAGE($AR$97:AR801))/AI801*12)","v":3.6997319034852549E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,706,{"$f":"AP801+AK802+AM802+AN802","v":8678029.1565802116},1000,0,1000,230,{"$f":"AJ802*$AF$51/12","v":33265.778433557476},8711294.9350137692,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK802,$AM$97:AM802)","v":1452000},{"$f":"SUM($AN$97:AN802,$AO$97:AO802,$AQ$97:AQ802)","v":7259294.9350137701},{"$f":"SUM($AN$97:AN802,$AQ$97:AQ802)","v":162380},{"$f":"(AS802/(AVERAGE($AR$97:AR802))/AI802*12)","v":0.16517730832710489},{"$f":"(AT802/(AVERAGE($AR$97:AR802))/AI802*12)","v":3.694779116465863E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,707,8713524.9350137692,1000,0,1000,230,33401.845584219445,8746926.7805979885,0,{"$f":"$C$13+SUM($AK$97:AK803,$AM$97:AM803)","v":1454000},{"$f":"SUM($AN$97:AN803,$AO$97:AO803,$AQ$97:AQ803)","v":7292926.7805979894},{"$f":"SUM($AN$97:AN803,$AQ$97:AQ803)","v":162610},{"$f":"(AS803/(AVERAGE($AR$97:AR803))/AI803*12)","v":0.16548631592247098},{"$f":"(AT803/(AVERAGE($AR$97:AR803))/AI803*12)","v":3.6898395721925133E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708,8749156.7805979885,1000,0,1000,230,33538.434325625618,8782695.2149236146,0,{"$f":"$C$13+SUM($AK$97:AK804,$AM$97:AM804)","v":1456000},{"$f":"SUM($AN$97:AN804,$AO$97:AO804,$AQ$97:AQ804)","v":7326695.2149236146},{"$f":"SUM($AN$97:AN804,$AQ$97:AQ804)","v":162840},{"$f":"(AS804/(AVERAGE($AR$97:AR804))/AI804*12)","v":0.16579609456503847},{"$f":"(AT804/(AVERAGE($AR$97:AR804))/AI804*12)","v":3.6849132176234979E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,709,8784925.2149236146,1000,0,1000,230,33675.546657207189,{"$f":"AJ805+AO805","v":8818600.7615808211},0,{"$f":"$C$13+SUM($AK$97:AK805,$AM$97:AM805)","v":1458000},{"$f":"SUM($AN$97:AN805,$AO$97:AO805,$AQ$97:AQ805)","v":7360600.7615808221},{"$f":"SUM($AN$97:AN805,$AQ$97:AQ805)","v":163070},{"$f":"(AS805/(AVERAGE($AR$97:AR805))/AI805*12)","v":0.16610664624159821},{"$f":"(AT805/(AVERAGE($AR$97:AR805))/AI805*12)","v":3.6800000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,8820830.7615808211,1000,0,1000,230,33813.184586059811,8854643.9461668804,0,{"$f":"$C$13+SUM($AK$97:AK806,$AM$97:AM806)","v":1460000},{"$f":"SUM($AN$97:AN806,$AO$97:AO806,$AQ$97:AQ806)","v":7394643.9461668823},{"$f":"SUM($AN$97:AN806,$AQ$97:AQ806)","v":163300},{"$f":"(AS806/(AVERAGE($AR$97:AR806))/AI806*12)","v":0.16641797294499838},{"$f":"(AT806/(AVERAGE($AR$97:AR806))/AI806*12)","v":3.6750998668442078E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,711,8856873.9461668804,1000,0,1000,230,33951.35012697304,8890825.2962938529,0,{"$f":"$C$13+SUM($AK$97:AK807,$AM$97:AM807)","v":1462000},{"$f":"SUM($AN$97:AN807,$AO$97:AO807,$AQ$97:AQ807)","v":7428825.2962938556},{"$f":"SUM($AN$97:AN807,$AQ$97:AQ807)","v":163530},{"$f":"(AS807/(AVERAGE($AR$97:AR807))/AI807*12)","v":0.16673007667415959},{"$f":"(AT807/(AVERAGE($AR$97:AR807))/AI807*12)","v":3.6702127659574467E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712,8893055.2962938529,1000,0,1000,230,34090.045302459766,8927145.3415963128,0,{"$f":"$C$13+SUM($AK$97:AK808,$AM$97:AM808)","v":1464000},{"$f":"SUM($AN$97:AN808,$AO$97:AO808,$AQ$97:AQ808)","v":7463145.3415963156},{"$f":"SUM($AN$97:AN808,$AQ$97:AQ808)","v":163760},{"$f":"(AS808/(AVERAGE($AR$97:AR808))/AI808*12)","v":0.16704295943409095},{"$f":"(AT808/(AVERAGE($AR$97:AR808))/AI808*12)","v":3.6653386454183266E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,713,8929375.3415963128,1000,0,1000,230,34229.272142785863,8963604.6137390994,0,{"$f":"$C$13+SUM($AK$97:AK809,$AM$97:AM809)","v":1466000},{"$f":"SUM($AN$97:AN809,$AO$97:AO809,$AQ$97:AQ809)","v":7497604.6137391012},{"$f":"SUM($AN$97:AN809,$AQ$97:AQ809)","v":163990},{"$f":"(AS809/(AVERAGE($AR$97:AR809))/AI809*12)","v":0.16735662323590539},{"$f":"(AT809/(AVERAGE($AR$97:AR809))/AI809*12)","v":3.6604774535809017E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714,8965834.6137390994,1000,0,1000,230,34369.032685999882,9000203.6464251,0,{"$f":"$C$13+SUM($AK$97:AK810,$AM$97:AM810)","v":1468000},{"$f":"SUM($AN$97:AN810,$AO$97:AO810,$AQ$97:AQ810)","v":7532203.646425101},{"$f":"SUM($AN$97:AN810,$AQ$97:AQ810)","v":164220},{"$f":"(AS810/(AVERAGE($AR$97:AR810))/AI810*12)","v":0.16767107009683568},{"$f":"(AT810/(AVERAGE($AR$97:AR810))/AI810*12)","v":3.6556291390728479E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715,9002433.6464251,1000,0,1000,230,34509.328977962883,9036942.975403063,0,{"$f":"$C$13+SUM($AK$97:AK811,$AM$97:AM811)","v":1470000},{"$f":"SUM($AN$97:AN811,$AO$97:AO811,$AQ$97:AQ811)","v":7566942.9754030639},{"$f":"SUM($AN$97:AN811,$AQ$97:AQ811)","v":164450},{"$f":"(AS811/(AVERAGE($AR$97:AR811))/AI811*12)","v":0.16798630204025006},{"$f":"(AT811/(AVERAGE($AR$97:AR811))/AI811*12)","v":3.650793650793651E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,716,9039172.975403063,1000,0,1000,230,34650.163072378411,9073823.1384754423,0,{"$f":"$C$13+SUM($AK$97:AK812,$AM$97:AM812)","v":1472000},{"$f":"SUM($AN$97:AN812,$AO$97:AO812,$AQ$97:AQ812)","v":7601823.1384754423},{"$f":"SUM($AN$97:AN812,$AQ$97:AQ812)","v":164680},{"$f":"(AS812/(AVERAGE($AR$97:AR812))/AI812*12)","v":0.1683023210956682},{"$f":"(AT812/(AVERAGE($AR$97:AR812))/AI812*12)","v":3.6459709379128135E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,9076053.1384754423,1000,0,1000,230,34791.537030822532,9110844.675506264,0,{"$f":"$C$13+SUM($AK$97:AK813,$AM$97:AM813)","v":1474000},{"$f":"SUM($AN$97:AN813,$AO$97:AO813,$AQ$97:AQ813)","v":7636844.6755062649},{"$f":"SUM($AN$97:AN813,$AQ$97:AQ813)","v":164910},{"$f":"(AS813/(AVERAGE($AR$97:AR813))/AI813*12)","v":0.16861912929877715},{"$f":"(AT813/(AVERAGE($AR$97:AR813))/AI813*12)","v":3.6411609498680731E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718,9113074.675506264,1000,0,1000,230,34933.452922774013,9148008.1284290385,0,{"$f":"$C$13+SUM($AK$97:AK814,$AM$97:AM814)","v":1476000},{"$f":"SUM($AN$97:AN814,$AO$97:AO814,$AQ$97:AQ814)","v":7672008.1284290385},{"$f":"SUM($AN$97:AN814,$AQ$97:AQ814)","v":165140},{"$f":"(AS814/(AVERAGE($AR$97:AR814))/AI814*12)","v":0.16893672869144721},{"$f":"(AT814/(AVERAGE($AR$97:AR814))/AI814*12)","v":3.6363636363636364E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719,9150238.1284290385,1000,0,1000,230,35075.912825644649,9185314.0412546825,0,{"$f":"$C$13+SUM($AK$97:AK815,$AM$97:AM815)","v":1478000},{"$f":"SUM($AN$97:AN815,$AO$97:AO815,$AQ$97:AQ815)","v":7707314.0412546834},{"$f":"SUM($AN$97:AN815,$AQ$97:AQ815)","v":165370},{"$f":"(AS815/(AVERAGE($AR$97:AR815))/AI815*12)","v":0.16925512132174841},{"$f":"(AT815/(AVERAGE($AR$97:AR815))/AI815*12)","v":3.6315789473684214E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,9187544.0412546825,1000,0,1000,230,35218.918824809618,9222762.960079493,0,{"$f":"$C$13+SUM($AK$97:AK816,$AM$97:AM816)","v":1480000},{"$f":"SUM($AN$97:AN816,$AO$97:AO816,$AQ$97:AQ816)","v":7742762.960079493},{"$f":"SUM($AN$97:AN816,$AQ$97:AQ816)","v":165600},{"$f":"(AS816/(AVERAGE($AR$97:AR816))/AI816*12)","v":0.16957430924396613},{"$f":"(AT816/(AVERAGE($AR$97:AR816))/AI816*12)","v":3.6268068331143238E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721,9224992.960079493,1000,0,1000,230,35362.47301363806,9260355.4330931306,0,{"$f":"$C$13+SUM($AK$97:AK817,$AM$97:AM817)","v":1482000},{"$f":"SUM($AN$97:AN817,$AO$97:AO817,$AQ$97:AQ817)","v":7778355.4330931315},{"$f":"SUM($AN$97:AN817,$AQ$97:AQ817)","v":165830},{"$f":"(AS817/(AVERAGE($AR$97:AR817))/AI817*12)","v":0.16989429451861768},{"$f":"(AT817/(AVERAGE($AR$97:AR817))/AI817*12)","v":3.6220472440944883E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722,9262585.4330931306,1000,0,1000,230,35506.577493523662,9298092.0105866548,0,{"$f":"$C$13+SUM($AK$97:AK818,$AM$97:AM818)","v":1484000},{"$f":"SUM($AN$97:AN818,$AO$97:AO818,$AQ$97:AQ818)","v":7814092.0105866548},{"$f":"SUM($AN$97:AN818,$AQ$97:AQ818)","v":166060},{"$f":"(AS818/(AVERAGE($AR$97:AR818))/AI818*12)","v":0.17021507921246837},{"$f":"(AT818/(AVERAGE($AR$97:AR818))/AI818*12)","v":3.6173001310615986E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723,9300322.0105866548,1000,0,1000,230,35651.234373915511,9335973.2449605707,0,{"$f":"$C$13+SUM($AK$97:AK819,$AM$97:AM819)","v":1486000},{"$f":"SUM($AN$97:AN819,$AO$97:AO819,$AQ$97:AQ819)","v":7849973.2449605707},{"$f":"SUM($AN$97:AN819,$AQ$97:AQ819)","v":166290},{"$f":"(AS819/(AVERAGE($AR$97:AR819))/AI819*12)","v":0.17053666539854814},{"$f":"(AT819/(AVERAGE($AR$97:AR819))/AI819*12)","v":3.6125654450261781E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724,9338203.2449605707,1000,0,1000,230,35796.445772348852,9373999.6907329187,0,{"$f":"$C$13+SUM($AK$97:AK820,$AM$97:AM820)","v":1488000},{"$f":"SUM($AN$97:AN820,$AO$97:AO820,$AQ$97:AQ820)","v":7885999.6907329215},{"$f":"SUM($AN$97:AN820,$AQ$97:AQ820)","v":166520},{"$f":"(AS820/(AVERAGE($AR$97:AR820))/AI820*12)","v":0.17085905515616773},{"$f":"(AT820/(AVERAGE($AR$97:AR820))/AI820*12)","v":3.6078431372549018E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725,9376229.6907329187,1000,0,1000,230,35942.213814476192,9412171.9045473952,0,{"$f":"$C$13+SUM($AK$97:AK821,$AM$97:AM821)","v":1490000},{"$f":"SUM($AN$97:AN821,$AO$97:AO821,$AQ$97:AQ821)","v":7922171.904547398},{"$f":"SUM($AN$97:AN821,$AQ$97:AQ821)","v":166750},{"$f":"(AS821/(AVERAGE($AR$97:AR821))/AI821*12)","v":0.17118225057093506},{"$f":"(AT821/(AVERAGE($AR$97:AR821))/AI821*12)","v":3.6031331592689293E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,726,9414401.9045473952,1000,0,1000,230,36088.540634098346,9450490.4451814927,0,{"$f":"$C$13+SUM($AK$97:AK822,$AM$97:AM822)","v":1492000},{"$f":"SUM($AN$97:AN822,$AO$97:AO822,$AQ$97:AQ822)","v":7958490.4451814964},{"$f":"SUM($AN$97:AN822,$AQ$97:AQ822)","v":166980},{"$f":"(AS822/(AVERAGE($AR$97:AR822))/AI822*12)","v":0.17150625373477207},{"$f":"(AT822/(AVERAGE($AR$97:AR822))/AI822*12)","v":3.5984354628422425E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727,9452720.4451814927,1000,0,1000,230,36235.428373195718,9488955.8735546879,0,{"$f":"$C$13+SUM($AK$97:AK823,$AM$97:AM823)","v":1494000},{"$f":"SUM($AN$97:AN823,$AO$97:AO823,$AQ$97:AQ823)","v":7994955.8735546926},{"$f":"SUM($AN$97:AN823,$AQ$97:AQ823)","v":167210},{"$f":"(AS823/(AVERAGE($AR$97:AR823))/AI823*12)","v":0.17183106674593132},{"$f":"(AT823/(AVERAGE($AR$97:AR823))/AI823*12)","v":3.5937499999999997E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,9491185.8735546879,1000,0,1000,230,36382.879181959637,9527568.7527366467,0,{"$f":"$C$13+SUM($AK$97:AK824,$AM$97:AM824)","v":1496000},{"$f":"SUM($AN$97:AN824,$AO$97:AO824,$AQ$97:AQ824)","v":8031568.7527366523},{"$f":"SUM($AN$97:AN824,$AQ$97:AQ824)","v":167440},{"$f":"(AS824/(AVERAGE($AR$97:AR824))/AI824*12)","v":0.1721566917090124},{"$f":"(AT824/(AVERAGE($AR$97:AR824))/AI824*12)","v":3.5890767230169051E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729,9529798.7527366467,1000,0,1000,230,36530.895218823811,9566329.6479554698,0,{"$f":"$C$13+SUM($AK$97:AK825,$AM$97:AM825)","v":1498000},{"$f":"SUM($AN$97:AN825,$AO$97:AO825,$AQ$97:AQ825)","v":8068329.6479554763},{"$f":"SUM($AN$97:AN825,$AQ$97:AQ825)","v":167670},{"$f":"(AS825/(AVERAGE($AR$97:AR825))/AI825*12)","v":0.17248313073497892},{"$f":"(AT825/(AVERAGE($AR$97:AR825))/AI825*12)","v":3.5844155844155842E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,9568559.6479554698,1000,0,1000,230,36679.47865049597,9605239.1266059652,0,{"$f":"$C$13+SUM($AK$97:AK826,$AM$97:AM826)","v":1500000},{"$f":"SUM($AN$97:AN826,$AO$97:AO826,$AQ$97:AQ826)","v":8105239.1266059726},{"$f":"SUM($AN$97:AN826,$AQ$97:AQ826)","v":167900},{"$f":"(AS826/(AVERAGE($AR$97:AR826))/AI826*12)","v":0.17281038594117526},{"$f":"(AT826/(AVERAGE($AR$97:AR826))/AI826*12)","v":3.5797665369649806E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731,9607469.1266059652,1000,0,1000,230,36828.631651989534,9644297.7582579553,0,{"$f":"$C$13+SUM($AK$97:AK827,$AM$97:AM827)","v":1502000},{"$f":"SUM($AN$97:AN827,$AO$97:AO827,$AQ$97:AQ827)","v":8142297.7582579618},{"$f":"SUM($AN$97:AN827,$AQ$97:AQ827)","v":168130},{"$f":"(AS827/(AVERAGE($AR$97:AR827))/AI827*12)","v":0.17313845945134343},{"$f":"(AT827/(AVERAGE($AR$97:AR827))/AI827*12)","v":3.5751295336787564E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732,9646527.7582579553,1000,0,1000,230,36978.35640665549,9683506.1146646105,0,{"$f":"$C$13+SUM($AK$97:AK828,$AM$97:AM828)","v":1504000},{"$f":"SUM($AN$97:AN828,$AO$97:AO828,$AQ$97:AQ828)","v":8179506.114664617},{"$f":"SUM($AN$97:AN828,$AQ$97:AQ828)","v":168360},{"$f":"(AS828/(AVERAGE($AR$97:AR828))/AI828*12)","v":0.17346735339564007},{"$f":"(AT828/(AVERAGE($AR$97:AR828))/AI828*12)","v":3.5705045278137133E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733,9685736.1146646105,1000,0,1000,230,37128.655106214341,9722864.7697708253,0,{"$f":"$C$13+SUM($AK$97:AK829,$AM$97:AM829)","v":1506000},{"$f":"SUM($AN$97:AN829,$AO$97:AO829,$AQ$97:AQ829)","v":8216864.7697708309},{"$f":"SUM($AN$97:AN829,$AQ$97:AQ829)","v":168590},{"$f":"(AS829/(AVERAGE($AR$97:AR829))/AI829*12)","v":0.17379706991065347},{"$f":"(AT829/(AVERAGE($AR$97:AR829))/AI829*12)","v":3.5658914728682175E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,9725094.7697708253,1000,0,1000,230,37279.529950788165,9762374.2997216135,0,{"$f":"$C$13+SUM($AK$97:AK830,$AM$97:AM830)","v":1508000},{"$f":"SUM($AN$97:AN830,$AO$97:AO830,$AQ$97:AQ830)","v":8254374.2997216191},{"$f":"SUM($AN$97:AN830,$AQ$97:AQ830)","v":168820},{"$f":"(AS830/(AVERAGE($AR$97:AR830))/AI830*12)","v":0.17412761113942063},{"$f":"(AT830/(AVERAGE($AR$97:AR830))/AI830*12)","v":3.5612903225806453E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,9764604.2997216135,1000,0,1000,230,37430.98314893285,9802035.282870546,0,{"$f":"$C$13+SUM($AK$97:AK831,$AM$97:AM831)","v":1510000},{"$f":"SUM($AN$97:AN831,$AO$97:AO831,$AQ$97:AQ831)","v":8292035.2828705516},{"$f":"SUM($AN$97:AN831,$AQ$97:AQ831)","v":169050},{"$f":"(AS831/(AVERAGE($AR$97:AR831))/AI831*12)","v":0.17445897923144438},{"$f":"(AT831/(AVERAGE($AR$97:AR831))/AI831*12)","v":3.5567010309278352E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,736,9804265.282870546,1000,0,1000,230,37583.016917670429,9841848.2997882161,0,{"$f":"$C$13+SUM($AK$97:AK832,$AM$97:AM832)","v":1512000},{"$f":"SUM($AN$97:AN832,$AO$97:AO832,$AQ$97:AQ832)","v":8329848.2997882217},{"$f":"SUM($AN$97:AN832,$AQ$97:AQ832)","v":169280},{"$f":"(AS832/(AVERAGE($AR$97:AR832))/AI832*12)","v":0.17479117634271071},{"$f":"(AT832/(AVERAGE($AR$97:AR832))/AI832*12)","v":3.5521235521235521E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,737,9844078.2997882161,1000,0,1000,230,37735.633482521494,9881813.9332707375,0,{"$f":"$C$13+SUM($AK$97:AK833,$AM$97:AM833)","v":1514000},{"$f":"SUM($AN$97:AN833,$AO$97:AO833,$AQ$97:AQ833)","v":8367813.9332707431},{"$f":"SUM($AN$97:AN833,$AQ$97:AQ833)","v":169510},{"$f":"(AS833/(AVERAGE($AR$97:AR833))/AI833*12)","v":0.17512420463570599},{"$f":"(AT833/(AVERAGE($AR$97:AR833))/AI833*12)","v":3.5475578406169665E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,9884043.9332707375,1000,0,1000,230,37888.835077537828,9921932.7683482748,0,{"$f":"$C$13+SUM($AK$97:AK834,$AM$97:AM834)","v":1516000},{"$f":"SUM($AN$97:AN834,$AO$97:AO834,$AQ$97:AQ834)","v":8405932.7683482803},{"$f":"SUM($AN$97:AN834,$AQ$97:AQ834)","v":169740},{"$f":"(AS834/(AVERAGE($AR$97:AR834))/AI834*12)","v":0.17545806627943433},{"$f":"(AT834/(AVERAGE($AR$97:AR834))/AI834*12)","v":3.5430038510911423E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739,9924162.7683482748,1000,0,1000,230,38042.62394533505,9962205.3922936097,0,{"$f":"$C$13+SUM($AK$97:AK835,$AM$97:AM835)","v":1518000},{"$f":"SUM($AN$97:AN835,$AO$97:AO835,$AQ$97:AQ835)","v":8444205.3922936153},{"$f":"SUM($AN$97:AN835,$AQ$97:AQ835)","v":169970},{"$f":"(AS835/(AVERAGE($AR$97:AR835))/AI835*12)","v":0.17579276344943509},{"$f":"(AT835/(AVERAGE($AR$97:AR835))/AI835*12)","v":3.5384615384615389E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,9964435.3922936097,1000,0,1000,230,38197.002337125501,10002632.394630736,0,{"$f":"$C$13+SUM($AK$97:AK836,$AM$97:AM836)","v":1520000},{"$f":"SUM($AN$97:AN836,$AO$97:AO836,$AQ$97:AQ836)","v":8482632.3946307413},{"$f":"SUM($AN$97:AN836,$AQ$97:AQ836)","v":170200},{"$f":"(AS836/(AVERAGE($AR$97:AR836))/AI836*12)","v":0.17612829832780028},{"$f":"(AT836/(AVERAGE($AR$97:AR836))/AI836*12)","v":3.5339308578745199E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,741,10004862.394630736,1000,0,1000,230,38351.972512751156,10043214.367143488,0,{"$f":"$C$13+SUM($AK$97:AK837,$AM$97:AM837)","v":1522000},{"$f":"SUM($AN$97:AN837,$AO$97:AO837,$AQ$97:AQ837)","v":8521214.3671434931},{"$f":"SUM($AN$97:AN837,$AQ$97:AQ837)","v":170430},{"$f":"(AS837/(AVERAGE($AR$97:AR837))/AI837*12)","v":0.17646467310319211},{"$f":"(AT837/(AVERAGE($AR$97:AR837))/AI837*12)","v":3.529411764705882E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742,10045444.367143488,1000,0,1000,230,38507.5367407167,10083951.903884204,0,{"$f":"$C$13+SUM($AK$97:AK838,$AM$97:AM838)","v":1524000},{"$f":"SUM($AN$97:AN838,$AO$97:AO838,$AQ$97:AQ838)","v":8559951.9038842097},{"$f":"SUM($AN$97:AN838,$AQ$97:AQ838)","v":170660},{"$f":"(AS838/(AVERAGE($AR$97:AR838))/AI838*12)","v":0.17680188997086077},{"$f":"(AT838/(AVERAGE($AR$97:AR838))/AI838*12)","v":3.5249042145593873E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743,10086181.903884204,1000,0,1000,230,38663.697298222782,10124845.601182427,0,{"$f":"$C$13+SUM($AK$97:AK839,$AM$97:AM839)","v":1526000},{"$f":"SUM($AN$97:AN839,$AO$97:AO839,$AQ$97:AQ839)","v":8598845.6011824328},{"$f":"SUM($AN$97:AN839,$AQ$97:AQ839)","v":170890},{"$f":"(AS839/(AVERAGE($AR$97:AR839))/AI839*12)","v":0.17713995113266198},{"$f":"(AT839/(AVERAGE($AR$97:AR839))/AI839*12)","v":3.5204081632653058E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744,10127075.601182427,1000,0,1000,230,38820.456471199308,10165896.057653626,0,{"$f":"$C$13+SUM($AK$97:AK840,$AM$97:AM840)","v":1528000},{"$f":"SUM($AN$97:AN840,$AO$97:AO840,$AQ$97:AQ840)","v":8637896.057653632},{"$f":"SUM($AN$97:AN840,$AQ$97:AQ840)","v":171120},{"$f":"(AS840/(AVERAGE($AR$97:AR840))/AI840*12)","v":0.17747885879707484},{"$f":"(AT840/(AVERAGE($AR$97:AR840))/AI840*12)","v":3.5159235668789802E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,10168126.057653626,1000,0,1000,230,38977.816554338897,10207103.874207966,0,{"$f":"$C$13+SUM($AK$97:AK841,$AM$97:AM841)","v":1530000},{"$f":"SUM($AN$97:AN841,$AO$97:AO841,$AQ$97:AQ841)","v":8677103.8742079716},{"$f":"SUM($AN$97:AN841,$AQ$97:AQ841)","v":171350},{"$f":"(AS841/(AVERAGE($AR$97:AR841))/AI841*12)","v":0.17781861517921968},{"$f":"(AT841/(AVERAGE($AR$97:AR841))/AI841*12)","v":3.5114503816793892E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746,10209333.874207966,1000,0,1000,230,39135.779851130537,10248469.654059097,0,{"$f":"$C$13+SUM($AK$97:AK842,$AM$97:AM842)","v":1532000},{"$f":"SUM($AN$97:AN842,$AO$97:AO842,$AQ$97:AQ842)","v":8716469.6540591028},{"$f":"SUM($AN$97:AN842,$AQ$97:AQ842)","v":171580},{"$f":"(AS842/(AVERAGE($AR$97:AR842))/AI842*12)","v":0.1781592225008759},{"$f":"(AT842/(AVERAGE($AR$97:AR842))/AI842*12)","v":3.5069885641677255E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747,10250699.654059097,1000,0,1000,230,39294.348673893204,10289994.00273299,0,{"$f":"$C$13+SUM($AK$97:AK843,$AM$97:AM843)","v":1534000},{"$f":"SUM($AN$97:AN843,$AO$97:AO843,$AQ$97:AQ843)","v":8755994.0027329959},{"$f":"SUM($AN$97:AN843,$AQ$97:AQ843)","v":171810},{"$f":"(AS843/(AVERAGE($AR$97:AR843))/AI843*12)","v":0.17850068299049998},{"$f":"(AT843/(AVERAGE($AR$97:AR843))/AI843*12)","v":3.5025380710659894E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748,10292224.00273299,1000,0,1000,230,39453.525343809793,10331677.5280768,0,{"$f":"$C$13+SUM($AK$97:AK844,$AM$97:AM844)","v":1536000},{"$f":"SUM($AN$97:AN844,$AO$97:AO844,$AQ$97:AQ844)","v":8795677.5280768052},{"$f":"SUM($AN$97:AN844,$AQ$97:AQ844)","v":172040},{"$f":"(AS844/(AVERAGE($AR$97:AR844))/AI844*12)","v":0.17884299888324362},{"$f":"(AT844/(AVERAGE($AR$97:AR844))/AI844*12)","v":3.4980988593155899E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,749,10333907.5280768,1000,0,1000,230,39613.312190961064,10373520.840267761,0,{"$f":"$C$13+SUM($AK$97:AK845,$AM$97:AM845)","v":1538000},{"$f":"SUM($AN$97:AN845,$AO$97:AO845,$AQ$97:AQ845)","v":8835520.8402677663},{"$f":"SUM($AN$97:AN845,$AQ$97:AQ845)","v":172270},{"$f":"(AS845/(AVERAGE($AR$97:AR845))/AI845*12)","v":0.17918617242097173},{"$f":"(AT845/(AVERAGE($AR$97:AR845))/AI845*12)","v":3.4936708860759491E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,10375750.840267761,1000,0,1000,230,39773.711554359747,10415524.55182212,0,{"$f":"$C$13+SUM($AK$97:AK846,$AM$97:AM846)","v":1540000},{"$f":"SUM($AN$97:AN846,$AO$97:AO846,$AQ$97:AQ846)","v":8875524.5518221259},{"$f":"SUM($AN$97:AN846,$AQ$97:AQ846)","v":172500},{"$f":"(AS846/(AVERAGE($AR$97:AR846))/AI846*12)","v":0.17953020585228069},{"$f":"(AT846/(AVERAGE($AR$97:AR846))/AI846*12)","v":3.4892541087231353E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,751,10417754.55182212,1000,0,1000,230,39934.725781984795,10457689.277604105,0,{"$f":"$C$13+SUM($AK$97:AK847,$AM$97:AM847)","v":1542000},{"$f":"SUM($AN$97:AN847,$AO$97:AO847,$AQ$97:AQ847)","v":8915689.2776041105},{"$f":"SUM($AN$97:AN847,$AQ$97:AQ847)","v":172730},{"$f":"(AS847/(AVERAGE($AR$97:AR847))/AI847*12)","v":0.17987510143251645},{"$f":"(AT847/(AVERAGE($AR$97:AR847))/AI847*12)","v":3.4848484848484847E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752,10459919.277604105,1000,0,1000,230,40096.357230815738,10500015.634834921,0,{"$f":"$C$13+SUM($AK$97:AK848,$AM$97:AM848)","v":1544000},{"$f":"SUM($AN$97:AN848,$AO$97:AO848,$AQ$97:AQ848)","v":8956015.6348349266},{"$f":"SUM($AN$97:AN848,$AQ$97:AQ848)","v":172960},{"$f":"(AS848/(AVERAGE($AR$97:AR848))/AI848*12)","v":0.18022086142379318},{"$f":"(AT848/(AVERAGE($AR$97:AR848))/AI848*12)","v":3.4804539722572509E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753,10502245.634834921,1000,0,1000,230,40258.608266867195,10542504.243101789,0,{"$f":"$C$13+SUM($AK$97:AK849,$AM$97:AM849)","v":1546000},{"$f":"SUM($AN$97:AN849,$AO$97:AO849,$AQ$97:AQ849)","v":8996504.2431017943},{"$f":"SUM($AN$97:AN849,$AQ$97:AQ849)","v":173190},{"$f":"(AS849/(AVERAGE($AR$97:AR849))/AI849*12)","v":0.18056748809501127},{"$f":"(AT849/(AVERAGE($AR$97:AR849))/AI849*12)","v":3.4760705289672549E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,754,10544734.243101789,1000,0,1000,230,40421.48126522352,10585155.724367011,0,{"$f":"$C$13+SUM($AK$97:AK850,$AM$97:AM850)","v":1548000},{"$f":"SUM($AN$97:AN850,$AO$97:AO850,$AQ$97:AQ850)","v":9037155.7243670169},{"$f":"SUM($AN$97:AN850,$AQ$97:AQ850)","v":173420},{"$f":"(AS850/(AVERAGE($AR$97:AR850))/AI850*12)","v":0.18091498372187609},{"$f":"(AT850/(AVERAGE($AR$97:AR850))/AI850*12)","v":3.4716981132075471E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755,10587385.724367011,1000,0,1000,230,40584.978610073544,10627970.702977085,0,{"$f":"$C$13+SUM($AK$97:AK851,$AM$97:AM851)","v":1550000},{"$f":"SUM($AN$97:AN851,$AO$97:AO851,$AQ$97:AQ851)","v":9077970.7029770911},{"$f":"SUM($AN$97:AN851,$AQ$97:AQ851)","v":173650},{"$f":"(AS851/(AVERAGE($AR$97:AR851))/AI851*12)","v":0.18126335058691651},{"$f":"(AT851/(AVERAGE($AR$97:AR851))/AI851*12)","v":3.4673366834170852E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756,10630200.702977085,1000,0,1000,230,40749.102694745496,10670949.805671832,0,{"$f":"$C$13+SUM($AK$97:AK852,$AM$97:AM852)","v":1552000},{"$f":"SUM($AN$97:AN852,$AO$97:AO852,$AQ$97:AQ852)","v":9118949.8056718372},{"$f":"SUM($AN$97:AN852,$AQ$97:AQ852)","v":173880},{"$f":"(AS852/(AVERAGE($AR$97:AR852))/AI852*12)","v":0.18161259097950325},{"$f":"(AT852/(AVERAGE($AR$97:AR852))/AI852*12)","v":3.4629861982434129E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757,10673179.805671832,1000,0,1000,230,40913.855921742019,10714093.661593573,0,{"$f":"$C$13+SUM($AK$97:AK853,$AM$97:AM853)","v":1554000},{"$f":"SUM($AN$97:AN853,$AO$97:AO853,$AQ$97:AQ853)","v":9160093.6615935788},{"$f":"SUM($AN$97:AN853,$AQ$97:AQ853)","v":174110},{"$f":"(AS853/(AVERAGE($AR$97:AR853))/AI853*12)","v":0.18196270719586771},{"$f":"(AT853/(AVERAGE($AR$97:AR853))/AI853*12)","v":3.4586466165413532E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758,10716323.661593573,1000,0,1000,230,41079.240702775365,10757402.902296349,0,{"$f":"$C$13+SUM($AK$97:AK854,$AM$97:AM854)","v":1556000},{"$f":"SUM($AN$97:AN854,$AO$97:AO854,$AQ$97:AQ854)","v":9201402.902296355},{"$f":"SUM($AN$97:AN854,$AQ$97:AQ854)","v":174340},{"$f":"(AS854/(AVERAGE($AR$97:AR854))/AI854*12)","v":0.18231370153912091},{"$f":"(AT854/(AVERAGE($AR$97:AR854))/AI854*12)","v":3.4543178973717144E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,759,10759632.902296349,1000,0,1000,230,41245.259458802677,10800878.161755152,0,{"$f":"$C$13+SUM($AK$97:AK855,$AM$97:AM855)","v":1558000},{"$f":"SUM($AN$97:AN855,$AO$97:AO855,$AQ$97:AQ855)","v":9242878.1617551576},{"$f":"SUM($AN$97:AN855,$AQ$97:AQ855)","v":174570},{"$f":"(AS855/(AVERAGE($AR$97:AR855))/AI855*12)","v":0.18266557631927188},{"$f":"(AT855/(AVERAGE($AR$97:AR855))/AI855*12)","v":3.4499999999999999E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,10803108.161755152,1000,0,1000,230,41411.914620061412,10844520.076375214,0,{"$f":"$C$13+SUM($AK$97:AK856,$AM$97:AM856)","v":1560000},{"$f":"SUM($AN$97:AN856,$AO$97:AO856,$AQ$97:AQ856)","v":9284520.07637522},{"$f":"SUM($AN$97:AN856,$AQ$97:AQ856)","v":174800},{"$f":"(AS856/(AVERAGE($AR$97:AR856))/AI856*12)","v":0.18301833385324698},{"$f":"(AT856/(AVERAGE($AR$97:AR856))/AI856*12)","v":3.4456928838951313E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,761,10846750.076375214,1000,0,1000,230,41579.208626104992,10888329.285001319,0,{"$f":"$C$13+SUM($AK$97:AK857,$AM$97:AM857)","v":1562000},{"$f":"SUM($AN$97:AN857,$AO$97:AO857,$AQ$97:AQ857)","v":9326329.2850013245},{"$f":"SUM($AN$97:AN857,$AQ$97:AQ857)","v":175030},{"$f":"(AS857/(AVERAGE($AR$97:AR857))/AI857*12)","v":0.18337197646490849},{"$f":"(AT857/(AVERAGE($AR$97:AR857))/AI857*12)","v":3.4413965087281796E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762,10890559.285001319,1000,0,1000,230,41747.143925838391,10932306.428927157,0,{"$f":"$C$13+SUM($AK$97:AK858,$AM$97:AM858)","v":1564000},{"$f":"SUM($AN$97:AN858,$AO$97:AO858,$AQ$97:AQ858)","v":9368306.4289271627},{"$f":"SUM($AN$97:AN858,$AQ$97:AQ858)","v":175260},{"$f":"(AS858/(AVERAGE($AR$97:AR858))/AI858*12)","v":0.18372650648507396},{"$f":"(AT858/(AVERAGE($AR$97:AR858))/AI858*12)","v":3.4371108343711084E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,10934536.428927157,1000,0,1000,230,41915.722977554098,10976452.151904711,0,{"$f":"$C$13+SUM($AK$97:AK859,$AM$97:AM859)","v":1566000},{"$f":"SUM($AN$97:AN859,$AO$97:AO859,$AQ$97:AQ859)","v":9410452.1519047171},{"$f":"SUM($AN$97:AN859,$AQ$97:AQ859)","v":175490},{"$f":"(AS859/(AVERAGE($AR$97:AR859))/AI859*12)","v":0.18408192625153494},{"$f":"(AT859/(AVERAGE($AR$97:AR859))/AI859*12)","v":3.4328358208955225E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,764,10978682.151904711,1000,0,1000,230,42084.948248968059,11020767.100153679,0,{"$f":"$C$13+SUM($AK$97:AK860,$AM$97:AM860)","v":1568000},{"$f":"SUM($AN$97:AN860,$AO$97:AO860,$AQ$97:AQ860)","v":9452767.1001536846},{"$f":"SUM($AN$97:AN860,$AQ$97:AQ860)","v":175720},{"$f":"(AS860/(AVERAGE($AR$97:AR860))/AI860*12)","v":0.18443823810907647},{"$f":"(AT860/(AVERAGE($AR$97:AR860))/AI860*12)","v":3.4285714285714284E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765,11022997.100153679,1000,0,1000,230,42254.822217255765,11065251.922370935,0,{"$f":"$C$13+SUM($AK$97:AK861,$AM$97:AM861)","v":1570000},{"$f":"SUM($AN$97:AN861,$AO$97:AO861,$AQ$97:AQ861)","v":9495251.9223709404},{"$f":"SUM($AN$97:AN861,$AQ$97:AQ861)","v":175950},{"$f":"(AS861/(AVERAGE($AR$97:AR861))/AI861*12)","v":0.18479544440949625},{"$f":"(AT861/(AVERAGE($AR$97:AR861))/AI861*12)","v":3.424317617866005E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766,11067481.922370935,1000,0,1000,230,42425.34736908858,11109907.269740023,0,{"$f":"$C$13+SUM($AK$97:AK862,$AM$97:AM862)","v":1572000},{"$f":"SUM($AN$97:AN862,$AO$97:AO862,$AQ$97:AQ862)","v":9537907.2697400283},{"$f":"SUM($AN$97:AN862,$AQ$97:AQ862)","v":176180},{"$f":"(AS862/(AVERAGE($AR$97:AR862))/AI862*12)","v":0.18515354751162372},{"$f":"(AT862/(AVERAGE($AR$97:AR862))/AI862*12)","v":3.4200743494423791E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,11112137.269740023,1000,0,1000,230,42596.526200670087,11154733.795940693,0,{"$f":"$C$13+SUM($AK$97:AK863,$AM$97:AM863)","v":1574000},{"$f":"SUM($AN$97:AN863,$AO$97:AO863,$AQ$97:AQ863)","v":9580733.7959406991},{"$f":"SUM($AN$97:AN863,$AQ$97:AQ863)","v":176410},{"$f":"(AS863/(AVERAGE($AR$97:AR863))/AI863*12)","v":0.1855125497813398},{"$f":"(AT863/(AVERAGE($AR$97:AR863))/AI863*12)","v":3.4158415841584154E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768,11156963.795940693,1000,0,1000,230,42768.361217772654,11199732.157158466,0,{"$f":"$C$13+SUM($AK$97:AK864,$AM$97:AM864)","v":1576000},{"$f":"SUM($AN$97:AN864,$AO$97:AO864,$AQ$97:AQ864)","v":9623732.1571584716},{"$f":"SUM($AN$97:AN864,$AQ$97:AQ864)","v":176640},{"$f":"(AS864/(AVERAGE($AR$97:AR864))/AI864*12)","v":0.18587245359159593},{"$f":"(AT864/(AVERAGE($AR$97:AR864))/AI864*12)","v":3.4116192830655132E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769,11201962.157158466,{"$f":"IF(($AH$70-$AH$71)>=AI865,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI865,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},42940.854935774121,11244903.012094241,0,{"$f":"$C$13+SUM($AK$97:AK865,$AM$97:AM865)","v":1578000},{"$f":"SUM($AN$97:AN865,$AO$97:AO865,$AQ$97:AQ865)","v":9666903.0120942462},{"$f":"SUM($AN$97:AN865,$AQ$97:AQ865)","v":176870},{"$f":"(AS865/(AVERAGE($AR$97:AR865))/AI865*12)","v":0.18623326132243406},{"$f":"(AT865/(AVERAGE($AR$97:AR865))/AI865*12)","v":3.4074074074074076E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770,{"$f":"AP865+AK866+AM866+AN866","v":11247133.012094241},1000,0,1000,230,{"$f":"AJ866*$AF$51/12","v":43114.009879694589},11290247.021973936,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK866,$AM$97:AM866)","v":1580000},{"$f":"SUM($AN$97:AN866,$AO$97:AO866,$AQ$97:AQ866)","v":9710247.0219739415},{"$f":"SUM($AN$97:AN866,$AQ$97:AQ866)","v":177100},{"$f":"(AS866/(AVERAGE($AR$97:AR866))/AI866*12)","v":0.1865949753610058},{"$f":"(AT866/(AVERAGE($AR$97:AR866))/AI866*12)","v":3.4032059186189889E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,771,11292477.021973936,1000,0,1000,230,43287.828584233423,11335764.850558169,0,{"$f":"$C$13+SUM($AK$97:AK867,$AM$97:AM867)","v":1582000},{"$f":"SUM($AN$97:AN867,$AO$97:AO867,$AQ$97:AQ867)","v":9753764.8505581748},{"$f":"SUM($AN$97:AN867,$AQ$97:AQ867)","v":177330},{"$f":"(AS867/(AVERAGE($AR$97:AR867))/AI867*12)","v":0.18695759810159235},{"$f":"(AT867/(AVERAGE($AR$97:AR867))/AI867*12)","v":3.3990147783251232E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772,11337994.850558169,1000,0,1000,230,43462.313593806313,11381457.164151976,0,{"$f":"$C$13+SUM($AK$97:AK868,$AM$97:AM868)","v":1584000},{"$f":"SUM($AN$97:AN868,$AO$97:AO868,$AQ$97:AQ868)","v":9797457.1641519815},{"$f":"SUM($AN$97:AN868,$AQ$97:AQ868)","v":177560},{"$f":"(AS868/(AVERAGE($AR$97:AR868))/AI868*12)","v":0.18732113194562416},{"$f":"(AT868/(AVERAGE($AR$97:AR868))/AI868*12)","v":3.3948339483394832E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773,11383687.164151976,1000,0,1000,230,43637.467462582572,{"$f":"AJ869+AO869","v":11427324.631614558},0,{"$f":"$C$13+SUM($AK$97:AK869,$AM$97:AM869)","v":1586000},{"$f":"SUM($AN$97:AN869,$AO$97:AO869,$AQ$97:AQ869)","v":9841324.631614564},{"$f":"SUM($AN$97:AN869,$AQ$97:AQ869)","v":177790},{"$f":"(AS869/(AVERAGE($AR$97:AR869))/AI869*12)","v":0.18768557930170077},{"$f":"(AT869/(AVERAGE($AR$97:AR869))/AI869*12)","v":3.3906633906633904E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,774,11429554.631614558,1000,0,1000,230,43813.292754522474,11473367.92436908,0,{"$f":"$C$13+SUM($AK$97:AK870,$AM$97:AM870)","v":1588000},{"$f":"SUM($AN$97:AN870,$AO$97:AO870,$AQ$97:AQ870)","v":9885367.9243690856},{"$f":"SUM($AN$97:AN870,$AQ$97:AQ870)","v":178020},{"$f":"(AS870/(AVERAGE($AR$97:AR870))/AI870*12)","v":0.18805094258561059},{"$f":"(AT870/(AVERAGE($AR$97:AR870))/AI870*12)","v":3.3865030674846627E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,775,11475597.92436908,1000,0,1000,230,43989.792043414804,11519587.716412494,0,{"$f":"$C$13+SUM($AK$97:AK871,$AM$97:AM871)","v":1590000},{"$f":"SUM($AN$97:AN871,$AO$97:AO871,$AQ$97:AQ871)","v":9929587.7164124995},{"$f":"SUM($AN$97:AN871,$AQ$97:AQ871)","v":178250},{"$f":"(AS871/(AVERAGE($AR$97:AR871))/AI871*12)","v":0.18841722422035106},{"$f":"(AT871/(AVERAGE($AR$97:AR871))/AI871*12)","v":3.3823529411764709E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,776,11521817.716412494,1000,0,1000,230,44166.967912914559,11565984.684325408,0,{"$f":"$C$13+SUM($AK$97:AK872,$AM$97:AM872)","v":1592000},{"$f":"SUM($AN$97:AN872,$AO$97:AO872,$AQ$97:AQ872)","v":9973984.6843254138},{"$f":"SUM($AN$97:AN872,$AQ$97:AQ872)","v":178480},{"$f":"(AS872/(AVERAGE($AR$97:AR872))/AI872*12)","v":0.18878442663614831},{"$f":"(AT872/(AVERAGE($AR$97:AR872))/AI872*12)","v":3.3782129742962056E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777,11568214.684325408,1000,0,1000,230,44344.822956580727,11612559.507281989,0,{"$f":"$C$13+SUM($AK$97:AK873,$AM$97:AM873)","v":1594000},{"$f":"SUM($AN$97:AN873,$AO$97:AO873,$AQ$97:AQ873)","v":10018559.507281994},{"$f":"SUM($AN$97:AN873,$AQ$97:AQ873)","v":178710},{"$f":"(AS873/(AVERAGE($AR$97:AR873))/AI873*12)","v":0.18915255227047784},{"$f":"(AT873/(AVERAGE($AR$97:AR873))/AI873*12)","v":3.3740831295843519E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778,11614789.507281989,1000,0,1000,230,44523.359777914295,11659312.867059903,0,{"$f":"$C$13+SUM($AK$97:AK874,$AM$97:AM874)","v":1596000},{"$f":"SUM($AN$97:AN874,$AO$97:AO874,$AQ$97:AQ874)","v":10063312.867059909},{"$f":"SUM($AN$97:AN874,$AQ$97:AQ874)","v":178940},{"$f":"(AS874/(AVERAGE($AR$97:AR874))/AI874*12)","v":0.18952160356808401},{"$f":"(AT874/(AVERAGE($AR$97:AR874))/AI874*12)","v":3.36996336996337E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779,11661542.867059903,1000,0,1000,230,44702.580990396295,11706245.4480503,0,{"$f":"$C$13+SUM($AK$97:AK875,$AM$97:AM875)","v":1598000},{"$f":"SUM($AN$97:AN875,$AO$97:AO875,$AQ$97:AQ875)","v":10108245.448050305},{"$f":"SUM($AN$97:AN875,$AQ$97:AQ875)","v":179170},{"$f":"(AS875/(AVERAGE($AR$97:AR875))/AI875*12)","v":0.18989158298100073},{"$f":"(AT875/(AVERAGE($AR$97:AR875))/AI875*12)","v":3.3658536585365849E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,11708475.4480503,1000,0,1000,230,44882.489217526141,11753357.937267825,0,{"$f":"$C$13+SUM($AK$97:AK876,$AM$97:AM876)","v":1600000},{"$f":"SUM($AN$97:AN876,$AO$97:AO876,$AQ$97:AQ876)","v":10153357.937267831},{"$f":"SUM($AN$97:AN876,$AQ$97:AQ876)","v":179400},{"$f":"(AS876/(AVERAGE($AR$97:AR876))/AI876*12)","v":0.19026249296857173},{"$f":"(AT876/(AVERAGE($AR$97:AR876))/AI876*12)","v":3.3617539585870885E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,781,11755587.937267825,1000,0,1000,230,45063.087092859991,11800651.024360685,0,{"$f":"$C$13+SUM($AK$97:AK877,$AM$97:AM877)","v":1602000},{"$f":"SUM($AN$97:AN877,$AO$97:AO877,$AQ$97:AQ877)","v":10198651.02436069},{"$f":"SUM($AN$97:AN877,$AQ$97:AQ877)","v":179630},{"$f":"(AS877/(AVERAGE($AR$97:AR877))/AI877*12)","v":0.19063433599747082},{"$f":"(AT877/(AVERAGE($AR$97:AR877))/AI877*12)","v":3.3576642335766422E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,782,11802881.024360685,1000,0,1000,230,45244.377260049288,11848125.401620734,0,{"$f":"$C$13+SUM($AK$97:AK878,$AM$97:AM878)","v":1604000},{"$f":"SUM($AN$97:AN878,$AO$97:AO878,$AQ$97:AQ878)","v":10244125.40162074},{"$f":"SUM($AN$97:AN878,$AQ$97:AQ878)","v":179860},{"$f":"(AS878/(AVERAGE($AR$97:AR878))/AI878*12)","v":0.19100711454172228},{"$f":"(AT878/(AVERAGE($AR$97:AR878))/AI878*12)","v":3.3535844471445937E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783,11850355.401620734,1000,0,1000,230,45426.362372879485,11895781.763993613,0,{"$f":"$C$13+SUM($AK$97:AK879,$AM$97:AM879)","v":1606000},{"$f":"SUM($AN$97:AN879,$AO$97:AO879,$AQ$97:AQ879)","v":10289781.763993619},{"$f":"SUM($AN$97:AN879,$AQ$97:AQ879)","v":180090},{"$f":"(AS879/(AVERAGE($AR$97:AR879))/AI879*12)","v":0.1913808310827218},{"$f":"(AT879/(AVERAGE($AR$97:AR879))/AI879*12)","v":3.3495145631067961E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,784,11898011.763993613,1000,0,1000,230,45609.045095308851,11943620.809088923,0,{"$f":"$C$13+SUM($AK$97:AK880,$AM$97:AM880)","v":1608000},{"$f":"SUM($AN$97:AN880,$AO$97:AO880,$AQ$97:AQ880)","v":10335620.809088929},{"$f":"SUM($AN$97:AN880,$AQ$97:AQ880)","v":180320},{"$f":"(AS880/(AVERAGE($AR$97:AR880))/AI880*12)","v":0.19175548810925658},{"$f":"(AT880/(AVERAGE($AR$97:AR880))/AI880*12)","v":3.3454545454545456E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,785,11945850.809088923,1000,0,1000,230,45792.428101507539,11991643.237190431,0,{"$f":"$C$13+SUM($AK$97:AK881,$AM$97:AM881)","v":1610000},{"$f":"SUM($AN$97:AN881,$AO$97:AO881,$AQ$97:AQ881)","v":10381643.237190437},{"$f":"SUM($AN$97:AN881,$AQ$97:AQ881)","v":180550},{"$f":"(AS881/(AVERAGE($AR$97:AR881))/AI881*12)","v":0.19213108811752633},{"$f":"(AT881/(AVERAGE($AR$97:AR881))/AI881*12)","v":3.341404358353511E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,786,11993873.237190431,1000,0,1000,230,45976.514075896652,12039849.751266327,0,{"$f":"$C$13+SUM($AK$97:AK882,$AM$97:AM882)","v":1612000},{"$f":"SUM($AN$97:AN882,$AO$97:AO882,$AQ$97:AQ882)","v":10427849.751266332},{"$f":"SUM($AN$97:AN882,$AQ$97:AQ882)","v":180780},{"$f":"(AS882/(AVERAGE($AR$97:AR882))/AI882*12)","v":0.19250763361116391},{"$f":"(AT882/(AVERAGE($AR$97:AR882))/AI882*12)","v":3.3373639661426844E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787,12042079.751266327,1000,0,1000,230,46161.305713187583,12088241.056979515,0,{"$f":"$C$13+SUM($AK$97:AK883,$AM$97:AM883)","v":1614000},{"$f":"SUM($AN$97:AN883,$AO$97:AO883,$AQ$97:AQ883)","v":10474241.05697952},{"$f":"SUM($AN$97:AN883,$AQ$97:AQ883)","v":181010},{"$f":"(AS883/(AVERAGE($AR$97:AR883))/AI883*12)","v":0.19288512710125627},{"$f":"(AT883/(AVERAGE($AR$97:AR883))/AI883*12)","v":3.3333333333333331E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788,12090471.056979515,1000,0,1000,230,46346.80571842147,12136817.862697937,0,{"$f":"$C$13+SUM($AK$97:AK884,$AM$97:AM884)","v":1616000},{"$f":"SUM($AN$97:AN884,$AO$97:AO884,$AQ$97:AQ884)","v":10520817.862697942},{"$f":"SUM($AN$97:AN884,$AQ$97:AQ884)","v":181240},{"$f":"(AS884/(AVERAGE($AR$97:AR884))/AI884*12)","v":0.19326357110636522},{"$f":"(AT884/(AVERAGE($AR$97:AR884))/AI884*12)","v":3.3293124246079617E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,789,12139047.862697937,1000,0,1000,230,46533.01680700876,12185580.879504945,0,{"$f":"$C$13+SUM($AK$97:AK885,$AM$97:AM885)","v":1618000},{"$f":"SUM($AN$97:AN885,$AO$97:AO885,$AQ$97:AQ885)","v":10567580.879504951},{"$f":"SUM($AN$97:AN885,$AQ$97:AQ885)","v":181470},{"$f":"(AS885/(AVERAGE($AR$97:AR885))/AI885*12)","v":0.19364296815254844},{"$f":"(AT885/(AVERAGE($AR$97:AR885))/AI885*12)","v":3.3253012048192771E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,790,12187810.879504945,1000,0,1000,230,46719.941704768957,12234530.821209714,0,{"$f":"$C$13+SUM($AK$97:AK886,$AM$97:AM886)","v":1620000},{"$f":"SUM($AN$97:AN886,$AO$97:AO886,$AQ$97:AQ886)","v":10614530.821209719},{"$f":"SUM($AN$97:AN886,$AQ$97:AQ886)","v":181700},{"$f":"(AS886/(AVERAGE($AR$97:AR886))/AI886*12)","v":0.19402332077338061},{"$f":"(AT886/(AVERAGE($AR$97:AR886))/AI886*12)","v":3.3212996389891699E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,791,12236760.821209714,1000,0,1000,230,46907.583147970574,12283668.404357685,0,{"$f":"$C$13+SUM($AK$97:AK887,$AM$97:AM887)","v":1622000},{"$f":"SUM($AN$97:AN887,$AO$97:AO887,$AQ$97:AQ887)","v":10661668.40435769},{"$f":"SUM($AN$97:AN887,$AQ$97:AQ887)","v":181930},{"$f":"(AS887/(AVERAGE($AR$97:AR887))/AI887*12)","v":0.19440463150997439},{"$f":"(AT887/(AVERAGE($AR$97:AR887))/AI887*12)","v":3.3173076923076923E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792,12285898.404357685,1000,0,1000,230,47095.943883371125,12332994.348241055,0,{"$f":"$C$13+SUM($AK$97:AK888,$AM$97:AM888)","v":1624000},{"$f":"SUM($AN$97:AN888,$AO$97:AO888,$AQ$97:AQ888)","v":10708994.348241061},{"$f":"SUM($AN$97:AN888,$AQ$97:AQ888)","v":182160},{"$f":"(AS888/(AVERAGE($AR$97:AR888))/AI888*12)","v":0.19478690291100187},{"$f":"(AT888/(AVERAGE($AR$97:AR888))/AI888*12)","v":3.313325330132053E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793,12335224.348241055,1000,0,1000,230,47285.026668257378,12382509.374909313,0,{"$f":"$C$13+SUM($AK$97:AK889,$AM$97:AM889)","v":1626000},{"$f":"SUM($AN$97:AN889,$AO$97:AO889,$AQ$97:AQ889)","v":10756509.374909319},{"$f":"SUM($AN$97:AN889,$AQ$97:AQ889)","v":182390},{"$f":"(AS889/(AVERAGE($AR$97:AR889))/AI889*12)","v":0.19517013753271556},{"$f":"(AT889/(AVERAGE($AR$97:AR889))/AI889*12)","v":3.3093525179856116E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,794,12384739.374909313,1000,0,1000,230,47474.834270485699,12432214.2091798,0,{"$f":"$C$13+SUM($AK$97:AK890,$AM$97:AM890)","v":1628000},{"$f":"SUM($AN$97:AN890,$AO$97:AO890,$AQ$97:AQ890)","v":10804214.209179806},{"$f":"SUM($AN$97:AN890,$AQ$97:AQ890)","v":182620},{"$f":"(AS890/(AVERAGE($AR$97:AR890))/AI890*12)","v":0.1955543379389699},{"$f":"(AT890/(AVERAGE($AR$97:AR890))/AI890*12)","v":3.3053892215568863E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,795,12434444.2091798,1000,0,1000,230,47665.369468522571,12482109.578648323,0,{"$f":"$C$13+SUM($AK$97:AK891,$AM$97:AM891)","v":1630000},{"$f":"SUM($AN$97:AN891,$AO$97:AO891,$AQ$97:AQ891)","v":10852109.578648329},{"$f":"SUM($AN$97:AN891,$AQ$97:AQ891)","v":182850},{"$f":"(AS891/(AVERAGE($AR$97:AR891))/AI891*12)","v":0.19593950670124274},{"$f":"(AT891/(AVERAGE($AR$97:AR891))/AI891*12)","v":3.3014354066985643E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796,12484339.578648323,1000,0,1000,230,47856.635051485238,12532196.213699808,0,{"$f":"$C$13+SUM($AK$97:AK892,$AM$97:AM892)","v":1632000},{"$f":"SUM($AN$97:AN892,$AO$97:AO892,$AQ$97:AQ892)","v":10900196.213699814},{"$f":"SUM($AN$97:AN892,$AQ$97:AQ892)","v":183080},{"$f":"(AS892/(AVERAGE($AR$97:AR892))/AI892*12)","v":0.19632564639865663},{"$f":"(AT892/(AVERAGE($AR$97:AR892))/AI892*12)","v":3.2974910394265233E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,797,12534426.213699808,1000,0,1000,230,48048.6338191826,12582474.847518992,0,{"$f":"$C$13+SUM($AK$97:AK893,$AM$97:AM893)","v":1634000},{"$f":"SUM($AN$97:AN893,$AO$97:AO893,$AQ$97:AQ893)","v":10948474.847518997},{"$f":"SUM($AN$97:AN893,$AQ$97:AQ893)","v":183310},{"$f":"(AS893/(AVERAGE($AR$97:AR893))/AI893*12)","v":0.19671275961800061},{"$f":"(AT893/(AVERAGE($AR$97:AR893))/AI893*12)","v":3.2935560859188541E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798,12584704.847518992,1000,0,1000,230,48241.368582156138,12632946.216101147,0,{"$f":"$C$13+SUM($AK$97:AK894,$AM$97:AM894)","v":1636000},{"$f":"SUM($AN$97:AN894,$AO$97:AO894,$AQ$97:AQ894)","v":10996946.216101153},{"$f":"SUM($AN$97:AN894,$AQ$97:AQ894)","v":183540},{"$f":"(AS894/(AVERAGE($AR$97:AR894))/AI894*12)","v":0.19710084895375182},{"$f":"(AT894/(AVERAGE($AR$97:AR894))/AI894*12)","v":3.289630512514899E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799,12635176.216101147,1000,0,1000,230,48434.842161721062,12683611.058262868,0,{"$f":"$C$13+SUM($AK$97:AK895,$AM$97:AM895)","v":1638000},{"$f":"SUM($AN$97:AN895,$AO$97:AO895,$AQ$97:AQ895)","v":11045611.058262873},{"$f":"SUM($AN$97:AN895,$AQ$97:AQ895)","v":183770},{"$f":"(AS895/(AVERAGE($AR$97:AR895))/AI895*12)","v":0.19748991700809715},{"$f":"(AT895/(AVERAGE($AR$97:AR895))/AI895*12)","v":3.2857142857142859E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,12685841.058262868,1000,0,1000,230,48629.057390007656,12734470.115652876,0,{"$f":"$C$13+SUM($AK$97:AK896,$AM$97:AM896)","v":1640000},{"$f":"SUM($AN$97:AN896,$AO$97:AO896,$AQ$97:AQ896)","v":11094470.115652882},{"$f":"SUM($AN$97:AN896,$AQ$97:AQ896)","v":184000},{"$f":"(AS896/(AVERAGE($AR$97:AR896))/AI896*12)","v":0.19787996639095506},{"$f":"(AT896/(AVERAGE($AR$97:AR896))/AI896*12)","v":3.2818073721759804E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801,12736700.115652876,1000,0,1000,230,48824.017110002693,12785524.132762879,0,{"$f":"$C$13+SUM($AK$97:AK897,$AM$97:AM897)","v":1642000},{"$f":"SUM($AN$97:AN897,$AO$97:AO897,$AQ$97:AQ897)","v":11143524.132762885},{"$f":"SUM($AN$97:AN897,$AQ$97:AQ897)","v":184230},{"$f":"(AS897/(AVERAGE($AR$97:AR897))/AI897*12)","v":0.19827099971999756},{"$f":"(AT897/(AVERAGE($AR$97:AR897))/AI897*12)","v":3.2779097387173398E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,802,12787754.132762879,1000,0,1000,230,49019.724175591029,12836773.85693847,0,{"$f":"$C$13+SUM($AK$97:AK898,$AM$97:AM898)","v":1644000},{"$f":"SUM($AN$97:AN898,$AO$97:AO898,$AQ$97:AQ898)","v":11192773.856938476},{"$f":"SUM($AN$97:AN898,$AQ$97:AQ898)","v":184460},{"$f":"(AS898/(AVERAGE($AR$97:AR898))/AI898*12)","v":0.19866301962067209},{"$f":"(AT898/(AVERAGE($AR$97:AR898))/AI898*12)","v":3.2740213523131676E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,803,12839003.85693847,1000,0,1000,230,49216.181451597462,12888220.038390068,0,{"$f":"$C$13+SUM($AK$97:AK899,$AM$97:AM899)","v":1646000},{"$f":"SUM($AN$97:AN899,$AO$97:AO899,$AQ$97:AQ899)","v":11242220.038390074},{"$f":"SUM($AN$97:AN899,$AQ$97:AQ899)","v":184690},{"$f":"(AS899/(AVERAGE($AR$97:AR899))/AI899*12)","v":0.19905602872622347},{"$f":"(AT899/(AVERAGE($AR$97:AR899))/AI899*12)","v":3.2701421800947869E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,804,12890450.038390068,1000,0,1000,230,49413.391813828588,12939863.430203896,0,{"$f":"$C$13+SUM($AK$97:AK900,$AM$97:AM900)","v":1648000},{"$f":"SUM($AN$97:AN900,$AO$97:AO900,$AQ$97:AQ900)","v":11291863.430203902},{"$f":"SUM($AN$97:AN900,$AQ$97:AQ900)","v":184920},{"$f":"(AS900/(AVERAGE($AR$97:AR900))/AI900*12)","v":0.19945002967771619},{"$f":"(AT900/(AVERAGE($AR$97:AR900))/AI900*12)","v":3.2662721893491125E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805,12942093.430203896,1000,0,1000,230,49611.358149114938,12991704.788353011,0,{"$f":"$C$13+SUM($AK$97:AK901,$AM$97:AM901)","v":1650000},{"$f":"SUM($AN$97:AN901,$AO$97:AO901,$AQ$97:AQ901)","v":11341704.788353017},{"$f":"SUM($AN$97:AN901,$AQ$97:AQ901)","v":185150},{"$f":"(AS901/(AVERAGE($AR$97:AR901))/AI901*12)","v":0.1998450251240565},{"$f":"(AT901/(AVERAGE($AR$97:AR901))/AI901*12)","v":3.2624113475177305E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806,12993934.788353011,1000,0,1000,230,49810.083355353207,13043744.871708363,0,{"$f":"$C$13+SUM($AK$97:AK902,$AM$97:AM902)","v":1652000},{"$f":"SUM($AN$97:AN902,$AO$97:AO902,$AQ$97:AQ902)","v":11391744.871708369},{"$f":"SUM($AN$97:AN902,$AQ$97:AQ902)","v":185380},{"$f":"(AS902/(AVERAGE($AR$97:AR902))/AI902*12)","v":0.20024101772201469},{"$f":"(AT902/(AVERAGE($AR$97:AR902))/AI902*12)","v":3.258559622195986E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807,13045974.871708363,1000,0,1000,230,50009.57034154873,13095984.442049911,0,{"$f":"$C$13+SUM($AK$97:AK903,$AM$97:AM903)","v":1654000},{"$f":"SUM($AN$97:AN903,$AO$97:AO903,$AQ$97:AQ903)","v":11441984.442049917},{"$f":"SUM($AN$97:AN903,$AQ$97:AQ903)","v":185610},{"$f":"(AS903/(AVERAGE($AR$97:AR903))/AI903*12)","v":0.20063801013624744},{"$f":"(AT903/(AVERAGE($AR$97:AR903))/AI903*12)","v":3.2547169811320753E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808,13098214.442049911,1000,0,1000,230,50209.82202785799,13148424.26407777,0,{"$f":"$C$13+SUM($AK$97:AK904,$AM$97:AM904)","v":1656000},{"$f":"SUM($AN$97:AN904,$AO$97:AO904,$AQ$97:AQ904)","v":11492424.264077775},{"$f":"SUM($AN$97:AN904,$AQ$97:AQ904)","v":185840},{"$f":"(AS904/(AVERAGE($AR$97:AR904))/AI904*12)","v":0.20103600503932012},{"$f":"(AT904/(AVERAGE($AR$97:AR904))/AI904*12)","v":3.2508833922261482E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,809,13150654.26407777,1000,0,1000,230,50410.841345631452,13201065.1054234,0,{"$f":"$C$13+SUM($AK$97:AK905,$AM$97:AM905)","v":1658000},{"$f":"SUM($AN$97:AN905,$AO$97:AO905,$AQ$97:AQ905)","v":11543065.105423406},{"$f":"SUM($AN$97:AN905,$AQ$97:AQ905)","v":186070},{"$f":"(AS905/(AVERAGE($AR$97:AR905))/AI905*12)","v":0.20143500511172963},{"$f":"(AT905/(AVERAGE($AR$97:AR905))/AI905*12)","v":3.2470588235294115E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810,13203295.1054234,1000,0,1000,230,50612.631237456371,13253907.736660857,0,{"$f":"$C$13+SUM($AK$97:AK906,$AM$97:AM906)","v":1660000},{"$f":"SUM($AN$97:AN906,$AO$97:AO906,$AQ$97:AQ906)","v":11593907.736660862},{"$f":"SUM($AN$97:AN906,$AQ$97:AQ906)","v":186300},{"$f":"(AS906/(AVERAGE($AR$97:AR906))/AI906*12)","v":0.20183501304192647},{"$f":"(AT906/(AVERAGE($AR$97:AR906))/AI906*12)","v":3.2432432432432431E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811,13256137.736660857,1000,0,1000,230,50815.194657199951,13306952.931318056,0,{"$f":"$C$13+SUM($AK$97:AK907,$AM$97:AM907)","v":1662000},{"$f":"SUM($AN$97:AN907,$AO$97:AO907,$AQ$97:AQ907)","v":11644952.931318061},{"$f":"SUM($AN$97:AN907,$AQ$97:AQ907)","v":186530},{"$f":"(AS907/(AVERAGE($AR$97:AR907))/AI907*12)","v":0.20223603152633787},{"$f":"(AT907/(AVERAGE($AR$97:AR907))/AI907*12)","v":3.2394366197183101E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,812,13309182.931318056,1000,0,1000,230,51018.53457005255,13360201.465888109,0,{"$f":"$C$13+SUM($AK$97:AK908,$AM$97:AM908)","v":1664000},{"$f":"SUM($AN$97:AN908,$AO$97:AO908,$AQ$97:AQ908)","v":11696201.465888115},{"$f":"SUM($AN$97:AN908,$AQ$97:AQ908)","v":186760},{"$f":"(AS908/(AVERAGE($AR$97:AR908))/AI908*12)","v":0.20263806326939021},{"$f":"(AT908/(AVERAGE($AR$97:AR908))/AI908*12)","v":3.2356389214536927E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,813,13362431.465888109,1000,0,1000,230,51222.65395257109,13413654.11984068,0,{"$f":"$C$13+SUM($AK$97:AK909,$AM$97:AM909)","v":1666000},{"$f":"SUM($AN$97:AN909,$AO$97:AO909,$AQ$97:AQ909)","v":11747654.119840685},{"$f":"SUM($AN$97:AN909,$AQ$97:AQ909)","v":186990},{"$f":"(AS909/(AVERAGE($AR$97:AR909))/AI909*12)","v":0.20304111098353197},{"$f":"(AT909/(AVERAGE($AR$97:AR909))/AI909*12)","v":3.2318501170960187E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,814,13415884.11984068,1000,0,1000,230,51427.555792722611,13467311.675633403,0,{"$f":"$C$13+SUM($AK$97:AK910,$AM$97:AM910)","v":1668000},{"$f":"SUM($AN$97:AN910,$AO$97:AO910,$AQ$97:AQ910)","v":11799311.675633408},{"$f":"SUM($AN$97:AN910,$AQ$97:AQ910)","v":187220},{"$f":"(AS910/(AVERAGE($AR$97:AR910))/AI910*12)","v":0.20344517738925658},{"$f":"(AT910/(AVERAGE($AR$97:AR910))/AI910*12)","v":3.2280701754385964E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,13469541.675633403,1000,0,1000,230,51633.243089928037,13521174.91872333,0,{"$f":"$C$13+SUM($AK$97:AK911,$AM$97:AM911)","v":1670000},{"$f":"SUM($AN$97:AN911,$AO$97:AO911,$AQ$97:AQ911)","v":11851174.918723335},{"$f":"SUM($AN$97:AN911,$AQ$97:AQ911)","v":187450},{"$f":"(AS911/(AVERAGE($AR$97:AR911))/AI911*12)","v":0.20385026521512531},{"$f":"(AT911/(AVERAGE($AR$97:AR911))/AI911*12)","v":3.2242990654205612E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816,13523404.91872333,1000,0,1000,230,51839.718855106097,13575244.637578435,0,{"$f":"$C$13+SUM($AK$97:AK912,$AM$97:AM912)","v":1672000},{"$f":"SUM($AN$97:AN912,$AO$97:AO912,$AQ$97:AQ912)","v":11903244.637578441},{"$f":"SUM($AN$97:AN912,$AQ$97:AQ912)","v":187680},{"$f":"(AS912/(AVERAGE($AR$97:AR912))/AI912*12)","v":0.20425637719779055},{"$f":"(AT912/(AVERAGE($AR$97:AR912))/AI912*12)","v":3.2205367561260211E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,817,13577474.637578435,1000,0,1000,230,52046.986110717327,13629521.623689152,0,{"$f":"$C$13+SUM($AK$97:AK913,$AM$97:AM913)","v":1674000},{"$f":"SUM($AN$97:AN913,$AO$97:AO913,$AQ$97:AQ913)","v":11955521.623689158},{"$f":"SUM($AN$97:AN913,$AQ$97:AQ913)","v":187910},{"$f":"(AS913/(AVERAGE($AR$97:AR913))/AI913*12)","v":0.2046635160820186},{"$f":"(AT913/(AVERAGE($AR$97:AR913))/AI913*12)","v":3.2167832167832168E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,818,13631751.623689152,1000,0,1000,230,52255.047890808411,13684006.671579961,0,{"$f":"$C$13+SUM($AK$97:AK914,$AM$97:AM914)","v":1676000},{"$f":"SUM($AN$97:AN914,$AO$97:AO914,$AQ$97:AQ914)","v":12008006.671579966},{"$f":"SUM($AN$97:AN914,$AQ$97:AQ914)","v":188140},{"$f":"(AS914/(AVERAGE($AR$97:AR914))/AI914*12)","v":0.20507168462071321},{"$f":"(AT914/(AVERAGE($AR$97:AR914))/AI914*12)","v":3.2130384167636788E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,819,13686236.671579961,1000,0,1000,230,52463.90724105652,13738700.578821016,0,{"$f":"$C$13+SUM($AK$97:AK915,$AM$97:AM915)","v":1678000},{"$f":"SUM($AN$97:AN915,$AO$97:AO915,$AQ$97:AQ915)","v":12060700.578821022},{"$f":"SUM($AN$97:AN915,$AQ$97:AQ915)","v":188370},{"$f":"(AS915/(AVERAGE($AR$97:AR915))/AI915*12)","v":0.20548088557493865},{"$f":"(AT915/(AVERAGE($AR$97:AR915))/AI915*12)","v":3.2093023255813959E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820,13740930.578821016,1000,0,1000,230,52673.5672188139,13793604.146039831,0,{"$f":"$C$13+SUM($AK$97:AK916,$AM$97:AM916)","v":1680000},{"$f":"SUM($AN$97:AN916,$AO$97:AO916,$AQ$97:AQ916)","v":12113604.146039836},{"$f":"SUM($AN$97:AN916,$AQ$97:AQ916)","v":188600},{"$f":"(AS916/(AVERAGE($AR$97:AR916))/AI916*12)","v":0.20589112171394303},{"$f":"(AT916/(AVERAGE($AR$97:AR916))/AI916*12)","v":3.2055749128919861E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821,13795834.146039831,1000,0,1000,230,52884.030893152689,13848718.176932983,0,{"$f":"$C$13+SUM($AK$97:AK917,$AM$97:AM917)","v":1682000},{"$f":"SUM($AN$97:AN917,$AO$97:AO917,$AQ$97:AQ917)","v":12166718.176932989},{"$f":"SUM($AN$97:AN917,$AQ$97:AQ917)","v":188830},{"$f":"(AS917/(AVERAGE($AR$97:AR917))/AI917*12)","v":0.20630239581518192},{"$f":"(AT917/(AVERAGE($AR$97:AR917))/AI917*12)","v":3.2018561484918793E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,822,13850948.176932983,1000,0,1000,230,53095.301344909763,13904043.478277894,0,{"$f":"$C$13+SUM($AK$97:AK918,$AM$97:AM918)","v":1684000},{"$f":"SUM($AN$97:AN918,$AO$97:AO918,$AQ$97:AQ918)","v":12220043.478277899},{"$f":"SUM($AN$97:AN918,$AQ$97:AQ918)","v":189060},{"$f":"(AS918/(AVERAGE($AR$97:AR918))/AI918*12)","v":0.2067147106643418},{"$f":"(AT918/(AVERAGE($AR$97:AR918))/AI918*12)","v":3.1981460023174976E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,823,13906273.478277894,1000,0,1000,230,53307.381666731926,13959580.859944625,0,{"$f":"$C$13+SUM($AK$97:AK919,$AM$97:AM919)","v":1686000},{"$f":"SUM($AN$97:AN919,$AO$97:AO919,$AQ$97:AQ919)","v":12273580.85994463},{"$f":"SUM($AN$97:AN919,$AQ$97:AQ919)","v":189290},{"$f":"(AS919/(AVERAGE($AR$97:AR919))/AI919*12)","v":0.20712806905536368},{"$f":"(AT919/(AVERAGE($AR$97:AR919))/AI919*12)","v":3.1944444444444446E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824,13961810.859944625,1000,0,1000,230,53520.274963121068,14015331.134907747,0,{"$f":"$C$13+SUM($AK$97:AK920,$AM$97:AM920)","v":1688000},{"$f":"SUM($AN$97:AN920,$AO$97:AO920,$AQ$97:AQ920)","v":12327331.134907752},{"$f":"SUM($AN$97:AN920,$AQ$97:AQ920)","v":189520},{"$f":"(AS920/(AVERAGE($AR$97:AR920))/AI920*12)","v":0.2075424737904667},{"$f":"(AT920/(AVERAGE($AR$97:AR920))/AI920*12)","v":3.1907514450867057E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,825,14017561.134907747,1000,0,1000,230,53733.984350479695,14071295.119258227,0,{"$f":"$C$13+SUM($AK$97:AK921,$AM$97:AM921)","v":1690000},{"$f":"SUM($AN$97:AN921,$AO$97:AO921,$AQ$97:AQ921)","v":12381295.119258232},{"$f":"SUM($AN$97:AN921,$AQ$97:AQ921)","v":189750},{"$f":"(AS921/(AVERAGE($AR$97:AR921))/AI921*12)","v":0.20795792768017185},{"$f":"(AT921/(AVERAGE($AR$97:AR921))/AI921*12)","v":3.1870669745958429E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826,14073525.119258227,1000,0,1000,230,53948.512957156541,14127473.632215383,0,{"$f":"$C$13+SUM($AK$97:AK922,$AM$97:AM922)","v":1692000},{"$f":"SUM($AN$97:AN922,$AO$97:AO922,$AQ$97:AQ922)","v":12435473.632215388},{"$f":"SUM($AN$97:AN922,$AQ$97:AQ922)","v":189980},{"$f":"(AS922/(AVERAGE($AR$97:AR922))/AI922*12)","v":0.20837443354332613},{"$f":"(AT922/(AVERAGE($AR$97:AR922))/AI922*12)","v":3.1833910034602076E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827,14129703.632215383,1000,0,1000,230,54163.863923492296,14183867.496138874,0,{"$f":"$C$13+SUM($AK$97:AK923,$AM$97:AM923)","v":1694000},{"$f":"SUM($AN$97:AN923,$AO$97:AO923,$AQ$97:AQ923)","v":12489867.49613888},{"$f":"SUM($AN$97:AN923,$AQ$97:AQ923)","v":190210},{"$f":"(AS923/(AVERAGE($AR$97:AR923))/AI923*12)","v":0.2087919942071261},{"$f":"(AT923/(AVERAGE($AR$97:AR923))/AI923*12)","v":3.1797235023041477E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828,14186097.496138874,1000,0,1000,230,54380.040401865677,14240477.536540739,0,{"$f":"$C$13+SUM($AK$97:AK924,$AM$97:AM924)","v":1696000},{"$f":"SUM($AN$97:AN924,$AO$97:AO924,$AQ$97:AQ924)","v":12544477.536540745},{"$f":"SUM($AN$97:AN924,$AQ$97:AQ924)","v":190440},{"$f":"(AS924/(AVERAGE($AR$97:AR924))/AI924*12)","v":0.20921061250714207},{"$f":"(AT924/(AVERAGE($AR$97:AR924))/AI924*12)","v":3.1760644418872266E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829,14242707.536540739,1000,0,1000,230,54597.045556739497,14297304.582097478,0,{"$f":"$C$13+SUM($AK$97:AK925,$AM$97:AM925)","v":1698000},{"$f":"SUM($AN$97:AN925,$AO$97:AO925,$AQ$97:AQ925)","v":12599304.582097484},{"$f":"SUM($AN$97:AN925,$AQ$97:AQ925)","v":190670},{"$f":"(AS925/(AVERAGE($AR$97:AR925))/AI925*12)","v":0.20963029128734223},{"$f":"(AT925/(AVERAGE($AR$97:AR925))/AI925*12)","v":3.1724137931034486E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830,14299534.582097478,1000,0,1000,230,54814.882564706997,14354349.464662185,0,{"$f":"$C$13+SUM($AK$97:AK926,$AM$97:AM926)","v":1700000},{"$f":"SUM($AN$97:AN926,$AO$97:AO926,$AQ$97:AQ926)","v":12654349.464662189},{"$f":"SUM($AN$97:AN926,$AQ$97:AQ926)","v":190900},{"$f":"(AS926/(AVERAGE($AR$97:AR926))/AI926*12)","v":0.21005103340011655},{"$f":"(AT926/(AVERAGE($AR$97:AR926))/AI926*12)","v":3.1687715269804826E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,831,14356579.464662185,1000,0,1000,230,55033.554614538378,14411613.019276723,0,{"$f":"$C$13+SUM($AK$97:AK927,$AM$97:AM927)","v":1702000},{"$f":"SUM($AN$97:AN927,$AO$97:AO927,$AQ$97:AQ927)","v":12709613.019276727},{"$f":"SUM($AN$97:AN927,$AQ$97:AQ927)","v":191130},{"$f":"(AS927/(AVERAGE($AR$97:AR927))/AI927*12)","v":0.21047284170630159},{"$f":"(AT927/(AVERAGE($AR$97:AR927))/AI927*12)","v":3.1651376146788995E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832,14413843.019276723,1000,0,1000,230,55253.064907227439,14469096.08418395,0,{"$f":"$C$13+SUM($AK$97:AK928,$AM$97:AM928)","v":1704000},{"$f":"SUM($AN$97:AN928,$AO$97:AO928,$AQ$97:AQ928)","v":12765096.084183954},{"$f":"SUM($AN$97:AN928,$AQ$97:AQ928)","v":191360},{"$f":"(AS928/(AVERAGE($AR$97:AR928))/AI928*12)","v":0.2108957190752041},{"$f":"(AT928/(AVERAGE($AR$97:AR928))/AI928*12)","v":3.1615120274914089E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833,14471326.08418395,{"$f":"IF(($AH$70-$AH$71)>=AI929,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI929,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},55473.416656038469,14526799.500839988,0,{"$f":"$C$13+SUM($AK$97:AK929,$AM$97:AM929)","v":1706000},{"$f":"SUM($AN$97:AN929,$AO$97:AO929,$AQ$97:AQ929)","v":12820799.500839991},{"$f":"SUM($AN$97:AN929,$AQ$97:AQ929)","v":191590},{"$f":"(AS929/(AVERAGE($AR$97:AR929))/AI929*12)","v":0.21131966838462601},{"$f":"(AT929/(AVERAGE($AR$97:AR929))/AI929*12)","v":3.1578947368421052E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834,{"$f":"AP929+AK930+AM930+AN930","v":14529029.500839988},1000,0,1000,230,{"$f":"AJ930*$AF$51/12","v":55694.613086553283},14584724.113926541,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK930,$AM$97:AM930)","v":1708000},{"$f":"SUM($AN$97:AN930,$AO$97:AO930,$AQ$97:AQ930)","v":12876724.113926545},{"$f":"SUM($AN$97:AN930,$AQ$97:AQ930)","v":191820},{"$f":"(AS930/(AVERAGE($AR$97:AR930))/AI930*12)","v":0.21174469252088871},{"$f":"(AT930/(AVERAGE($AR$97:AR930))/AI930*12)","v":3.1542857142857145E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,835,14586954.113926541,1000,0,1000,230,55916.657436718408,14642870.77136326,0,{"$f":"$C$13+SUM($AK$97:AK931,$AM$97:AM931)","v":1710000},{"$f":"SUM($AN$97:AN931,$AO$97:AO931,$AQ$97:AQ931)","v":12932870.771363264},{"$f":"SUM($AN$97:AN931,$AQ$97:AQ931)","v":192050},{"$f":"(AS931/(AVERAGE($AR$97:AR931))/AI931*12)","v":0.21217079437885761},{"$f":"(AT931/(AVERAGE($AR$97:AR931))/AI931*12)","v":3.150684931506849E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,836,14645100.77136326,1000,0,1000,230,56139.552956892498,14701240.324320152,0,{"$f":"$C$13+SUM($AK$97:AK932,$AM$97:AM932)","v":1712000},{"$f":"SUM($AN$97:AN932,$AO$97:AO932,$AQ$97:AQ932)","v":12989240.324320156},{"$f":"SUM($AN$97:AN932,$AQ$97:AQ932)","v":192280},{"$f":"(AS932/(AVERAGE($AR$97:AR932))/AI932*12)","v":0.21259797686196674},{"$f":"(AT932/(AVERAGE($AR$97:AR932))/AI932*12)","v":3.1470923603192703E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,837,14703470.324320152,1000,0,1000,230,56363.302909893915,{"$f":"AJ933+AO933","v":14759833.627230046},0,{"$f":"$C$13+SUM($AK$97:AK933,$AM$97:AM933)","v":1714000},{"$f":"SUM($AN$97:AN933,$AO$97:AO933,$AQ$97:AQ933)","v":13045833.62723005},{"$f":"SUM($AN$97:AN933,$AQ$97:AQ933)","v":192510},{"$f":"(AS933/(AVERAGE($AR$97:AR933))/AI933*12)","v":0.21302624288224375},{"$f":"(AT933/(AVERAGE($AR$97:AR933))/AI933*12)","v":3.1435079726651479E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838,14762063.627230046,1000,0,1000,230,56587.910571048509,14818651.537801094,0,{"$f":"$C$13+SUM($AK$97:AK934,$AM$97:AM934)","v":1716000},{"$f":"SUM($AN$97:AN934,$AO$97:AO934,$AQ$97:AQ934)","v":13102651.537801098},{"$f":"SUM($AN$97:AN934,$AQ$97:AQ934)","v":192740},{"$f":"(AS934/(AVERAGE($AR$97:AR934))/AI934*12)","v":0.21345559536033459},{"$f":"(AT934/(AVERAGE($AR$97:AR934))/AI934*12)","v":3.1399317406143349E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839,14820881.537801094,1000,0,1000,230,56813.379228237529,14877694.917029332,0,{"$f":"$C$13+SUM($AK$97:AK935,$AM$97:AM935)","v":1718000},{"$f":"SUM($AN$97:AN935,$AO$97:AO935,$AQ$97:AQ935)","v":13159694.917029336},{"$f":"SUM($AN$97:AN935,$AQ$97:AQ935)","v":192970},{"$f":"(AS935/(AVERAGE($AR$97:AR935))/AI935*12)","v":0.21388603722552824},{"$f":"(AT935/(AVERAGE($AR$97:AR935))/AI935*12)","v":3.1363636363636359E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840,14879924.917029332,1000,0,1000,230,57039.712181945775,14936964.629211279,0,{"$f":"$C$13+SUM($AK$97:AK936,$AM$97:AM936)","v":1720000},{"$f":"SUM($AN$97:AN936,$AO$97:AO936,$AQ$97:AQ936)","v":13216964.629211282},{"$f":"SUM($AN$97:AN936,$AQ$97:AQ936)","v":193200},{"$f":"(AS936/(AVERAGE($AR$97:AR936))/AI936*12)","v":0.21431757141578212},{"$f":"(AT936/(AVERAGE($AR$97:AR936))/AI936*12)","v":3.1328036322360959E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,841,14939194.629211279,1000,0,1000,230,57266.912745309899,14996461.541956589,0,{"$f":"$C$13+SUM($AK$97:AK937,$AM$97:AM937)","v":1722000},{"$f":"SUM($AN$97:AN937,$AO$97:AO937,$AQ$97:AQ937)","v":13274461.541956592},{"$f":"SUM($AN$97:AN937,$AQ$97:AQ937)","v":193430},{"$f":"(AS937/(AVERAGE($AR$97:AR937))/AI937*12)","v":0.21475020087774666},{"$f":"(AT937/(AVERAGE($AR$97:AR937))/AI937*12)","v":3.1292517006802725E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,842,14998691.541956589,1000,0,1000,230,57494.984244166924,15056186.526200756,0,{"$f":"$C$13+SUM($AK$97:AK938,$AM$97:AM938)","v":1724000},{"$f":"SUM($AN$97:AN938,$AO$97:AO938,$AQ$97:AQ938)","v":13332186.52620076},{"$f":"SUM($AN$97:AN938,$AQ$97:AQ938)","v":193660},{"$f":"(AS938/(AVERAGE($AR$97:AR938))/AI938*12)","v":0.21518392856679092},{"$f":"(AT938/(AVERAGE($AR$97:AR938))/AI938*12)","v":3.1257078142695356E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843,15058416.526200756,1000,0,1000,230,57723.930017102895,15116140.456217859,0,{"$f":"$C$13+SUM($AK$97:AK939,$AM$97:AM939)","v":1726000},{"$f":"SUM($AN$97:AN939,$AO$97:AO939,$AQ$97:AQ939)","v":13390140.456217863},{"$f":"SUM($AN$97:AN939,$AQ$97:AQ939)","v":193890},{"$f":"(AS939/(AVERAGE($AR$97:AR939))/AI939*12)","v":0.2156187574470276},{"$f":"(AT939/(AVERAGE($AR$97:AR939))/AI939*12)","v":3.122171945701357E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844,15118370.456217859,1000,0,1000,230,57953.753415501793,15176324.209633362,0,{"$f":"$C$13+SUM($AK$97:AK940,$AM$97:AM940)","v":1728000},{"$f":"SUM($AN$97:AN940,$AO$97:AO940,$AQ$97:AQ940)","v":13448324.209633365},{"$f":"SUM($AN$97:AN940,$AQ$97:AQ940)","v":194120},{"$f":"(AS940/(AVERAGE($AR$97:AR940))/AI940*12)","v":0.21605469049133846},{"$f":"(AT940/(AVERAGE($AR$97:AR940))/AI940*12)","v":3.1186440677966097E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,845,15178554.209633362,1000,0,1000,230,58184.457803594552,15236738.667436955,0,{"$f":"$C$13+SUM($AK$97:AK941,$AM$97:AM941)","v":1730000},{"$f":"SUM($AN$97:AN941,$AO$97:AO941,$AQ$97:AQ941)","v":13506738.667436959},{"$f":"SUM($AN$97:AN941,$AQ$97:AQ941)","v":194350},{"$f":"(AS941/(AVERAGE($AR$97:AR941))/AI941*12)","v":0.21649173068139968},{"$f":"(AT941/(AVERAGE($AR$97:AR941))/AI941*12)","v":3.1151241534988711E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,846,15238968.667436955,1000,0,1000,230,58416.046558508329,15297384.713995464,0,{"$f":"$C$13+SUM($AK$97:AK942,$AM$97:AM942)","v":1732000},{"$f":"SUM($AN$97:AN942,$AO$97:AO942,$AQ$97:AQ942)","v":13565384.713995468},{"$f":"SUM($AN$97:AN942,$AQ$97:AQ942)","v":194580},{"$f":"(AS942/(AVERAGE($AR$97:AR942))/AI942*12)","v":0.21692988100770735},{"$f":"(AT942/(AVERAGE($AR$97:AR942))/AI942*12)","v":3.111612175873732E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847,15299614.713995464,1000,0,1000,230,58648.523070315947,15358263.237065781,0,{"$f":"$C$13+SUM($AK$97:AK943,$AM$97:AM943)","v":1734000},{"$f":"SUM($AN$97:AN943,$AO$97:AO943,$AQ$97:AQ943)","v":13624263.237065785},{"$f":"SUM($AN$97:AN943,$AQ$97:AQ943)","v":194810},{"$f":"(AS943/(AVERAGE($AR$97:AR943))/AI943*12)","v":0.21736914446960309},{"$f":"(AT943/(AVERAGE($AR$97:AR943))/AI943*12)","v":3.1081081081081085E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848,15360493.237065781,1000,0,1000,230,58881.890742085496,15419375.127807867,0,{"$f":"$C$13+SUM($AK$97:AK944,$AM$97:AM944)","v":1736000},{"$f":"SUM($AN$97:AN944,$AO$97:AO944,$AQ$97:AQ944)","v":13683375.127807871},{"$f":"SUM($AN$97:AN944,$AQ$97:AQ944)","v":195040},{"$f":"(AS944/(AVERAGE($AR$97:AR944))/AI944*12)","v":0.21780952407529985},{"$f":"(AT944/(AVERAGE($AR$97:AR944))/AI944*12)","v":3.1046119235095615E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849,15421605.127807867,1000,0,1000,230,59116.152989930153,15480721.280797796,0,{"$f":"$C$13+SUM($AK$97:AK945,$AM$97:AM945)","v":1738000},{"$f":"SUM($AN$97:AN945,$AO$97:AO945,$AQ$97:AQ945)","v":13742721.2807978},{"$f":"SUM($AN$97:AN945,$AQ$97:AQ945)","v":195270},{"$f":"(AS945/(AVERAGE($AR$97:AR945))/AI945*12)","v":0.21825102284190737},{"$f":"(AT945/(AVERAGE($AR$97:AR945))/AI945*12)","v":3.1011235955056178E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,850,15482951.280797796,1000,0,1000,230,59351.313243058219,15542302.594040854,0,{"$f":"$C$13+SUM($AK$97:AK946,$AM$97:AM946)","v":1740000},{"$f":"SUM($AN$97:AN946,$AO$97:AO946,$AQ$97:AQ946)","v":13802302.594040858},{"$f":"SUM($AN$97:AN946,$AQ$97:AQ946)","v":195500},{"$f":"(AS946/(AVERAGE($AR$97:AR946))/AI946*12)","v":0.21869364379545825},{"$f":"(AT946/(AVERAGE($AR$97:AR946))/AI946*12)","v":3.0976430976430974E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,15544532.594040854,1000,0,1000,230,59587.37494382327,15604119.968984677,0,{"$f":"$C$13+SUM($AK$97:AK947,$AM$97:AM947)","v":1742000},{"$f":"SUM($AN$97:AN947,$AO$97:AO947,$AQ$97:AQ947)","v":13862119.96898468},{"$f":"SUM($AN$97:AN947,$AQ$97:AQ947)","v":195730},{"$f":"(AS947/(AVERAGE($AR$97:AR947))/AI947*12)","v":0.2191373899709339},{"$f":"(AT947/(AVERAGE($AR$97:AR947))/AI947*12)","v":3.0941704035874437E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,15606349.968984677,1000,0,1000,230,59824.341547774588,15666174.310532451,0,{"$f":"$C$13+SUM($AK$97:AK948,$AM$97:AM948)","v":1744000},{"$f":"SUM($AN$97:AN948,$AO$97:AO948,$AQ$97:AQ948)","v":13922174.310532454},{"$f":"SUM($AN$97:AN948,$AQ$97:AQ948)","v":195960},{"$f":"(AS948/(AVERAGE($AR$97:AR948))/AI948*12)","v":0.21958226441229051},{"$f":"(AT948/(AVERAGE($AR$97:AR948))/AI948*12)","v":3.0907054871220606E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853,15668404.310532451,1000,0,1000,230,60062.216523707728,15728466.527056158,0,{"$f":"$C$13+SUM($AK$97:AK949,$AM$97:AM949)","v":1746000},{"$f":"SUM($AN$97:AN949,$AO$97:AO949,$AQ$97:AQ949)","v":13982466.527056161},{"$f":"SUM($AN$97:AN949,$AQ$97:AQ949)","v":196190},{"$f":"(AS949/(AVERAGE($AR$97:AR949))/AI949*12)","v":0.22002827017248497},{"$f":"(AT949/(AVERAGE($AR$97:AR949))/AI949*12)","v":3.0872483221476513E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854,15730696.527056158,1000,0,1000,230,60301.00335371527,15790997.530409873,0,{"$f":"$C$13+SUM($AK$97:AK950,$AM$97:AM950)","v":1748000},{"$f":"SUM($AN$97:AN950,$AO$97:AO950,$AQ$97:AQ950)","v":14042997.530409876},{"$f":"SUM($AN$97:AN950,$AQ$97:AQ950)","v":196420},{"$f":"(AS950/(AVERAGE($AR$97:AR950))/AI950*12)","v":0.22047541031350143},{"$f":"(AT950/(AVERAGE($AR$97:AR950))/AI950*12)","v":3.0837988826815646E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,855,15793227.530409873,1000,0,1000,230,60540.705533237844,15853768.235943111,0,{"$f":"$C$13+SUM($AK$97:AK951,$AM$97:AM951)","v":1750000},{"$f":"SUM($AN$97:AN951,$AO$97:AO951,$AQ$97:AQ951)","v":14103768.235943114},{"$f":"SUM($AN$97:AN951,$AQ$97:AQ951)","v":196650},{"$f":"(AS951/(AVERAGE($AR$97:AR951))/AI951*12)","v":0.22092368790637712},{"$f":"(AT951/(AVERAGE($AR$97:AR951))/AI951*12)","v":3.0803571428571425E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,856,15855998.235943111,1000,0,1000,230,60781.326571115256,15916779.562514225,0,{"$f":"$C$13+SUM($AK$97:AK952,$AM$97:AM952)","v":1752000},{"$f":"SUM($AN$97:AN952,$AO$97:AO952,$AQ$97:AQ952)","v":14164779.562514229},{"$f":"SUM($AN$97:AN952,$AQ$97:AQ952)","v":196880},{"$f":"(AS952/(AVERAGE($AR$97:AR952))/AI952*12)","v":0.22137310603122917},{"$f":"(AT952/(AVERAGE($AR$97:AR952))/AI952*12)","v":3.0769230769230769E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,857,15919009.562514225,1000,0,1000,230,61022.86998963786,15980032.432503862,0,{"$f":"$C$13+SUM($AK$97:AK953,$AM$97:AM953)","v":1754000},{"$f":"SUM($AN$97:AN953,$AO$97:AO953,$AQ$97:AQ953)","v":14226032.432503866},{"$f":"SUM($AN$97:AN953,$AQ$97:AQ953)","v":197110},{"$f":"(AS953/(AVERAGE($AR$97:AR953))/AI953*12)","v":0.22182366777728074},{"$f":"(AT953/(AVERAGE($AR$97:AR953))/AI953*12)","v":3.0734966592427613E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858,15982262.432503862,1000,0,1000,230,61265.339324598142,16043527.77182846,0,{"$f":"$C$13+SUM($AK$97:AK954,$AM$97:AM954)","v":1756000},{"$f":"SUM($AN$97:AN954,$AO$97:AO954,$AQ$97:AQ954)","v":14287527.771828463},{"$f":"SUM($AN$97:AN954,$AQ$97:AQ954)","v":197340},{"$f":"(AS954/(AVERAGE($AR$97:AR954))/AI954*12)","v":0.22227537624288779},{"$f":"(AT954/(AVERAGE($AR$97:AR954))/AI954*12)","v":3.0700778642936601E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859,16045757.77182846,1000,0,1000,230,61508.738125342432,16107266.509953802,0,{"$f":"$C$13+SUM($AK$97:AK955,$AM$97:AM955)","v":1758000},{"$f":"SUM($AN$97:AN955,$AO$97:AO955,$AQ$97:AQ955)","v":14349266.509953806},{"$f":"SUM($AN$97:AN955,$AQ$97:AQ955)","v":197570},{"$f":"(AS955/(AVERAGE($AR$97:AR955))/AI955*12)","v":0.22272823453556551},{"$f":"(AT955/(AVERAGE($AR$97:AR955))/AI955*12)","v":3.0666666666666672E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860,16109496.509953802,1000,0,1000,230,61753.069954822909,16171249.579908626,0,{"$f":"$C$13+SUM($AK$97:AK956,$AM$97:AM956)","v":1760000},{"$f":"SUM($AN$97:AN956,$AO$97:AO956,$AQ$97:AQ956)","v":14411249.57990863},{"$f":"SUM($AN$97:AN956,$AQ$97:AQ956)","v":197800},{"$f":"(AS956/(AVERAGE($AR$97:AR956))/AI956*12)","v":0.22318224577201504},{"$f":"(AT956/(AVERAGE($AR$97:AR956))/AI956*12)","v":3.0632630410654831E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861,16173479.579908626,1000,0,1000,230,61998.338389649733,16235477.918298276,0,{"$f":"$C$13+SUM($AK$97:AK957,$AM$97:AM957)","v":1762000},{"$f":"SUM($AN$97:AN957,$AO$97:AO957,$AQ$97:AQ957)","v":14473477.91829828},{"$f":"SUM($AN$97:AN957,$AQ$97:AQ957)","v":198030},{"$f":"(AS957/(AVERAGE($AR$97:AR957))/AI957*12)","v":0.22363741307815044},{"$f":"(AT957/(AVERAGE($AR$97:AR957))/AI957*12)","v":3.0598669623059867E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862,16237707.918298276,1000,0,1000,230,62244.547020143393,16299952.465318419,0,{"$f":"$C$13+SUM($AK$97:AK958,$AM$97:AM958)","v":1764000},{"$f":"SUM($AN$97:AN958,$AO$97:AO958,$AQ$97:AQ958)","v":14535952.465318423},{"$f":"SUM($AN$97:AN958,$AQ$97:AQ958)","v":198260},{"$f":"(AS958/(AVERAGE($AR$97:AR958))/AI958*12)","v":0.22409373958912551},{"$f":"(AT958/(AVERAGE($AR$97:AR958))/AI958*12)","v":3.0564784053156149E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863,16302182.465318419,1000,0,1000,230,62491.69945038727,16364674.164768806,0,{"$f":"$C$13+SUM($AK$97:AK959,$AM$97:AM959)","v":1766000},{"$f":"SUM($AN$97:AN959,$AO$97:AO959,$AQ$97:AQ959)","v":14598674.164768809},{"$f":"SUM($AN$97:AN959,$AQ$97:AQ959)","v":198490},{"$f":"(AS959/(AVERAGE($AR$97:AR959))/AI959*12)","v":0.22455122844936076},{"$f":"(AT959/(AVERAGE($AR$97:AR959))/AI959*12)","v":3.053097345132743E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864,16366904.164768806,1000,0,1000,230,62739.799298280421,16429643.964067087,0,{"$f":"$C$13+SUM($AK$97:AK960,$AM$97:AM960)","v":1768000},{"$f":"SUM($AN$97:AN960,$AO$97:AO960,$AQ$97:AQ960)","v":14661643.96406709},{"$f":"SUM($AN$97:AN960,$AQ$97:AQ960)","v":198720},{"$f":"(AS960/(AVERAGE($AR$97:AR960))/AI960*12)","v":0.22500988281257045},{"$f":"(AT960/(AVERAGE($AR$97:AR960))/AI960*12)","v":3.0497237569060776E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,865,16431873.964067087,1000,0,1000,230,62988.850195590494,16494862.814262677,0,{"$f":"$C$13+SUM($AK$97:AK961,$AM$97:AM961)","v":1770000},{"$f":"SUM($AN$97:AN961,$AO$97:AO961,$AQ$97:AQ961)","v":14724862.814262681},{"$f":"SUM($AN$97:AN961,$AQ$97:AQ961)","v":198950},{"$f":"(AS961/(AVERAGE($AR$97:AR961))/AI961*12)","v":0.22546970584178971},{"$f":"(AT961/(AVERAGE($AR$97:AR961))/AI961*12)","v":3.0463576158940397E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,866,16497092.814262677,1000,0,1000,230,63238.85578800692,16560331.670050684,0,{"$f":"$C$13+SUM($AK$97:AK962,$AM$97:AM962)","v":1772000},{"$f":"SUM($AN$97:AN962,$AO$97:AO962,$AQ$97:AQ962)","v":14788331.670050688},{"$f":"SUM($AN$97:AN962,$AQ$97:AQ962)","v":199180},{"$f":"(AS962/(AVERAGE($AR$97:AR962))/AI962*12)","v":0.22593070070940191},{"$f":"(AT962/(AVERAGE($AR$97:AR962))/AI962*12)","v":3.0429988974641675E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,867,16562561.670050684,1000,0,1000,230,63489.819735194287,16626051.489785878,0,{"$f":"$C$13+SUM($AK$97:AK963,$AM$97:AM963)","v":1774000},{"$f":"SUM($AN$97:AN963,$AO$97:AO963,$AQ$97:AQ963)","v":14852051.489785882},{"$f":"SUM($AN$97:AN963,$AQ$97:AQ963)","v":199410},{"$f":"(AS963/(AVERAGE($AR$97:AR963))/AI963*12)","v":0.22639287059716603},{"$f":"(AT963/(AVERAGE($AR$97:AR963))/AI963*12)","v":3.0396475770925109E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,868,16628281.489785878,1000,0,1000,230,63741.745710845862,16692023.235496724,0,{"$f":"$C$13+SUM($AK$97:AK964,$AM$97:AM964)","v":1776000},{"$f":"SUM($AN$97:AN964,$AO$97:AO964,$AQ$97:AQ964)","v":14916023.235496728},{"$f":"SUM($AN$97:AN964,$AQ$97:AQ964)","v":199640},{"$f":"(AS964/(AVERAGE($AR$97:AR964))/AI964*12)","v":0.22685621869624384},{"$f":"(AT964/(AVERAGE($AR$97:AR964))/AI964*12)","v":3.0363036303630367E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869,16694253.235496724,1000,0,1000,230,63994.637402737448,16758247.872899462,0,{"$f":"$C$13+SUM($AK$97:AK965,$AM$97:AM965)","v":1778000},{"$f":"SUM($AN$97:AN965,$AO$97:AO965,$AQ$97:AQ965)","v":14980247.872899465},{"$f":"SUM($AN$97:AN965,$AQ$97:AQ965)","v":199870},{"$f":"(AS965/(AVERAGE($AR$97:AR965))/AI965*12)","v":0.2273207482072277},{"$f":"(AT965/(AVERAGE($AR$97:AR965))/AI965*12)","v":3.0329670329670329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,870,16760477.872899462,1000,0,1000,230,64248.498512781262,16824726.371412244,0,{"$f":"$C$13+SUM($AK$97:AK966,$AM$97:AM966)","v":1780000},{"$f":"SUM($AN$97:AN966,$AO$97:AO966,$AQ$97:AQ966)","v":15044726.371412247},{"$f":"SUM($AN$97:AN966,$AQ$97:AQ966)","v":200100},{"$f":"(AS966/(AVERAGE($AR$97:AR966))/AI966*12)","v":0.22778646234016803},{"$f":"(AT966/(AVERAGE($AR$97:AR966))/AI966*12)","v":3.0296377607025252E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,16826956.371412244,1000,0,1000,230,64503.332757080265,16891459.704169326,0,{"$f":"$C$13+SUM($AK$97:AK967,$AM$97:AM967)","v":1782000},{"$f":"SUM($AN$97:AN967,$AO$97:AO967,$AQ$97:AQ967)","v":15109459.704169327},{"$f":"SUM($AN$97:AN967,$AQ$97:AQ967)","v":200330},{"$f":"(AS967/(AVERAGE($AR$97:AR967))/AI967*12)","v":0.228253364314601},{"$f":"(AT967/(AVERAGE($AR$97:AR967))/AI967*12)","v":3.0263157894736843E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,16893689.704169326,1000,0,1000,230,64759.143865982413,16958448.848035309,0,{"$f":"$C$13+SUM($AK$97:AK968,$AM$97:AM968)","v":1784000},{"$f":"SUM($AN$97:AN968,$AO$97:AO968,$AQ$97:AQ968)","v":15174448.848035309},{"$f":"SUM($AN$97:AN968,$AQ$97:AQ968)","v":200560},{"$f":"(AS968/(AVERAGE($AR$97:AR968))/AI968*12)","v":0.22872145735957636},{"$f":"(AT968/(AVERAGE($AR$97:AR968))/AI968*12)","v":3.0230010952902518E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873,16960678.848035309,1000,0,1000,230,65015.935584135354,17025694.783619445,0,{"$f":"$C$13+SUM($AK$97:AK969,$AM$97:AM969)","v":1786000},{"$f":"SUM($AN$97:AN969,$AO$97:AO969,$AQ$97:AQ969)","v":15239694.783619445},{"$f":"SUM($AN$97:AN969,$AQ$97:AQ969)","v":200790},{"$f":"(AS969/(AVERAGE($AR$97:AR969))/AI969*12)","v":0.22919074471368547},{"$f":"(AT969/(AVERAGE($AR$97:AR969))/AI969*12)","v":3.0196936542669583E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874,17027924.783619445,1000,0,1000,230,65273.711670541205,17093198.495289985,0,{"$f":"$C$13+SUM($AK$97:AK970,$AM$97:AM970)","v":1788000},{"$f":"SUM($AN$97:AN970,$AO$97:AO970,$AQ$97:AQ970)","v":15305198.495289985},{"$f":"SUM($AN$97:AN970,$AQ$97:AQ970)","v":201020},{"$f":"(AS970/(AVERAGE($AR$97:AR970))/AI970*12)","v":0.22966122962508884},{"$f":"(AT970/(AVERAGE($AR$97:AR970))/AI970*12)","v":3.0163934426229505E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,875,17095428.495289985,1000,0,1000,230,65532.475898611614,17160960.971188597,0,{"$f":"$C$13+SUM($AK$97:AK971,$AM$97:AM971)","v":1790000},{"$f":"SUM($AN$97:AN971,$AO$97:AO971,$AQ$97:AQ971)","v":15370960.971188597},{"$f":"SUM($AN$97:AN971,$AQ$97:AQ971)","v":201250},{"$f":"(AS971/(AVERAGE($AR$97:AR971))/AI971*12)","v":0.23013291535154479},{"$f":"(AT971/(AVERAGE($AR$97:AR971))/AI971*12)","v":3.0131004366812228E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,876,17163190.971188597,1000,0,1000,230,65792.232056222958,17228983.20324482,0,{"$f":"$C$13+SUM($AK$97:AK972,$AM$97:AM972)","v":1792000},{"$f":"SUM($AN$97:AN972,$AO$97:AO972,$AQ$97:AQ972)","v":15436983.20324482},{"$f":"SUM($AN$97:AN972,$AQ$97:AQ972)","v":201480},{"$f":"(AS972/(AVERAGE($AR$97:AR972))/AI972*12)","v":0.23060580516043711},{"$f":"(AT972/(AVERAGE($AR$97:AR972))/AI972*12)","v":3.0098146128680484E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,877,17231213.20324482,1000,0,1000,230,66052.983945771804,17297266.187190592,0,{"$f":"$C$13+SUM($AK$97:AK973,$AM$97:AM973)","v":1794000},{"$f":"SUM($AN$97:AN973,$AO$97:AO973,$AQ$97:AQ973)","v":15503266.187190596},{"$f":"SUM($AN$97:AN973,$AQ$97:AQ973)","v":201710},{"$f":"(AS973/(AVERAGE($AR$97:AR973))/AI973*12)","v":0.23107990232880354},{"$f":"(AT973/(AVERAGE($AR$97:AR973))/AI973*12)","v":3.0065359477124184E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878,17299496.187190592,1000,0,1000,230,66314.735384230604,17365810.922574822,0,{"$f":"$C$13+SUM($AK$97:AK974,$AM$97:AM974)","v":1796000},{"$f":"SUM($AN$97:AN974,$AO$97:AO974,$AQ$97:AQ974)","v":15569810.922574827},{"$f":"SUM($AN$97:AN974,$AQ$97:AQ974)","v":201940},{"$f":"(AS974/(AVERAGE($AR$97:AR974))/AI974*12)","v":0.23155521014336411},{"$f":"(AT974/(AVERAGE($AR$97:AR974))/AI974*12)","v":3.0032644178454842E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879,17368040.922574822,1000,0,1000,230,66577.490203203473,17434618.412778024,0,{"$f":"$C$13+SUM($AK$97:AK975,$AM$97:AM975)","v":1798000},{"$f":"SUM($AN$97:AN975,$AO$97:AO975,$AQ$97:AQ975)","v":15636618.412778031},{"$f":"SUM($AN$97:AN975,$AQ$97:AQ975)","v":202170},{"$f":"(AS975/(AVERAGE($AR$97:AR975))/AI975*12)","v":0.23203173190054951},{"$f":"(AT975/(AVERAGE($AR$97:AR975))/AI975*12)","v":3.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,880,17436848.412778024,1000,0,1000,230,66841.252248982419,17503689.665027007,0,{"$f":"$C$13+SUM($AK$97:AK976,$AM$97:AM976)","v":1800000},{"$f":"SUM($AN$97:AN976,$AO$97:AO976,$AQ$97:AQ976)","v":15703689.665027013},{"$f":"SUM($AN$97:AN976,$AQ$97:AQ976)","v":202400},{"$f":"(AS976/(AVERAGE($AR$97:AR976))/AI976*12)","v":0.23250947090652965},{"$f":"(AT976/(AVERAGE($AR$97:AR976))/AI976*12)","v":2.9967426710097722E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881,17505919.665027007,1000,0,1000,230,67106.025382603533,17573025.690409612,0,{"$f":"$C$13+SUM($AK$97:AK977,$AM$97:AM977)","v":1802000},{"$f":"SUM($AN$97:AN977,$AO$97:AO977,$AQ$97:AQ977)","v":15771025.690409617},{"$f":"SUM($AN$97:AN977,$AQ$97:AQ977)","v":202630},{"$f":"(AS977/(AVERAGE($AR$97:AR977))/AI977*12)","v":0.23298843047724238},{"$f":"(AT977/(AVERAGE($AR$97:AR977))/AI977*12)","v":2.9934924078091106E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882,17575255.690409612,1000,0,1000,230,67371.813479903518,17642627.503889516,0,{"$f":"$C$13+SUM($AK$97:AK978,$AM$97:AM978)","v":1804000},{"$f":"SUM($AN$97:AN978,$AO$97:AO978,$AQ$97:AQ978)","v":15838627.503889522},{"$f":"SUM($AN$97:AN978,$AQ$97:AQ978)","v":202860},{"$f":"(AS978/(AVERAGE($AR$97:AR978))/AI978*12)","v":0.23346861393842205},{"$f":"(AT978/(AVERAGE($AR$97:AR978))/AI978*12)","v":2.9902491874322858E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,883,17644857.503889516,1000,0,1000,230,67638.620431576477,17712496.124321092,0,{"$f":"$C$13+SUM($AK$97:AK979,$AM$97:AM979)","v":1806000},{"$f":"SUM($AN$97:AN979,$AO$97:AO979,$AQ$97:AQ979)","v":15906496.124321094},{"$f":"SUM($AN$97:AN979,$AQ$97:AQ979)","v":203090},{"$f":"(AS979/(AVERAGE($AR$97:AR979))/AI979*12)","v":0.23395002462562831},{"$f":"(AT979/(AVERAGE($AR$97:AR979))/AI979*12)","v":2.9870129870129868E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884,17714726.124321092,1000,0,1000,230,67906.450143230861,17782632.574464321,0,{"$f":"$C$13+SUM($AK$97:AK980,$AM$97:AM980)","v":1808000},{"$f":"SUM($AN$97:AN980,$AO$97:AO980,$AQ$97:AQ980)","v":15974632.574464325},{"$f":"SUM($AN$97:AN980,$AQ$97:AQ980)","v":203320},{"$f":"(AS980/(AVERAGE($AR$97:AR980))/AI980*12)","v":0.23443266588427528},{"$f":"(AT980/(AVERAGE($AR$97:AR980))/AI980*12)","v":2.9837837837837838E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,885,17784862.574464321,1000,0,1000,230,68175.306535446565,17853037.880999766,0,{"$f":"$C$13+SUM($AK$97:AK981,$AM$97:AM981)","v":1810000},{"$f":"SUM($AN$97:AN981,$AO$97:AO981,$AQ$97:AQ981)","v":16043037.880999772},{"$f":"SUM($AN$97:AN981,$AQ$97:AQ981)","v":203550},{"$f":"(AS981/(AVERAGE($AR$97:AR981))/AI981*12)","v":0.23491654106966026},{"$f":"(AT981/(AVERAGE($AR$97:AR981))/AI981*12)","v":2.9805615550755941E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886,17855267.880999766,1000,0,1000,230,68445.193543832444,17923713.074543599,0,{"$f":"$C$13+SUM($AK$97:AK982,$AM$97:AM982)","v":1812000},{"$f":"SUM($AN$97:AN982,$AO$97:AO982,$AQ$97:AQ982)","v":16111713.074543605},{"$f":"SUM($AN$97:AN982,$AQ$97:AQ982)","v":203780},{"$f":"(AS982/(AVERAGE($AR$97:AR982))/AI982*12)","v":0.23540165354699283},{"$f":"(AT982/(AVERAGE($AR$97:AR982))/AI982*12)","v":2.9773462783171519E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,887,17925943.074543599,1000,0,1000,230,68716.115119083799,17994659.189662684,0,{"$f":"$C$13+SUM($AK$97:AK983,$AM$97:AM983)","v":1814000},{"$f":"SUM($AN$97:AN983,$AO$97:AO983,$AQ$97:AQ983)","v":16180659.189662689},{"$f":"SUM($AN$97:AN983,$AQ$97:AQ983)","v":204010},{"$f":"(AS983/(AVERAGE($AR$97:AR983))/AI983*12)","v":0.23588800669142435},{"$f":"(AT983/(AVERAGE($AR$97:AR983))/AI983*12)","v":2.9741379310344821E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888,17996889.189662684,1000,0,1000,230,68988.075227040288,18065877.264889725,0,{"$f":"$C$13+SUM($AK$97:AK984,$AM$97:AM984)","v":1816000},{"$f":"SUM($AN$97:AN984,$AO$97:AO984,$AQ$97:AQ984)","v":16249877.264889734},{"$f":"SUM($AN$97:AN984,$AQ$97:AQ984)","v":204240},{"$f":"(AS984/(AVERAGE($AR$97:AR984))/AI984*12)","v":0.23637560388807688},{"$f":"(AT984/(AVERAGE($AR$97:AR984))/AI984*12)","v":2.9709364908503772E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889,18068107.264889725,1000,0,1000,230,69261.077848743938,18137368.342738468,0,{"$f":"$C$13+SUM($AK$97:AK985,$AM$97:AM985)","v":1818000},{"$f":"SUM($AN$97:AN985,$AO$97:AO985,$AQ$97:AQ985)","v":16319368.342738478},{"$f":"SUM($AN$97:AN985,$AQ$97:AQ985)","v":204470},{"$f":"(AS985/(AVERAGE($AR$97:AR985))/AI985*12)","v":0.23686444853207272},{"$f":"(AT985/(AVERAGE($AR$97:AR985))/AI985*12)","v":2.9677419354838712E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,890,18139598.342738468,1000,0,1000,230,69535.126980497458,18209133.469718967,0,{"$f":"$C$13+SUM($AK$97:AK986,$AM$97:AM986)","v":1820000},{"$f":"SUM($AN$97:AN986,$AO$97:AO986,$AQ$97:AQ986)","v":16389133.469718974},{"$f":"SUM($AN$97:AN986,$AQ$97:AQ986)","v":204700},{"$f":"(AS986/(AVERAGE($AR$97:AR986))/AI986*12)","v":0.23735454402856382},{"$f":"(AT986/(AVERAGE($AR$97:AR986))/AI986*12)","v":2.9645542427497312E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,891,18211363.469718967,1000,0,1000,230,69810.226633922706,18281173.696352888,0,{"$f":"$C$13+SUM($AK$97:AK987,$AM$97:AM987)","v":1822000},{"$f":"SUM($AN$97:AN987,$AO$97:AO987,$AQ$97:AQ987)","v":16459173.696352897},{"$f":"SUM($AN$97:AN987,$AQ$97:AQ987)","v":204930},{"$f":"(AS987/(AVERAGE($AR$97:AR987))/AI987*12)","v":0.23784589379276161},{"$f":"(AT987/(AVERAGE($AR$97:AR987))/AI987*12)","v":2.9613733905579399E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892,18283403.696352888,1000,0,1000,230,70086.380836019394,18353490.077188909,0,{"$f":"$C$13+SUM($AK$97:AK988,$AM$97:AM988)","v":1824000},{"$f":"SUM($AN$97:AN988,$AO$97:AO988,$AQ$97:AQ988)","v":16529490.077188917},{"$f":"SUM($AN$97:AN988,$AQ$97:AQ988)","v":205160},{"$f":"(AS988/(AVERAGE($AR$97:AR988))/AI988*12)","v":0.23833850124996633},{"$f":"(AT988/(AVERAGE($AR$97:AR988))/AI988*12)","v":2.9581993569131838E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,893,18355720.077188909,1000,0,1000,230,70363.593629224153,18426083.670818131,0,{"$f":"$C$13+SUM($AK$97:AK989,$AM$97:AM989)","v":1826000},{"$f":"SUM($AN$97:AN989,$AO$97:AO989,$AQ$97:AQ989)","v":16600083.670818141},{"$f":"SUM($AN$97:AN989,$AQ$97:AQ989)","v":205390},{"$f":"(AS989/(AVERAGE($AR$97:AR989))/AI989*12)","v":0.23883236983559697},{"$f":"(AT989/(AVERAGE($AR$97:AR989))/AI989*12)","v":2.9550321199143473E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894,18428313.670818131,1000,0,1000,230,70641.869071469511,18498955.5398896,0,{"$f":"$C$13+SUM($AK$97:AK990,$AM$97:AM990)","v":1828000},{"$f":"SUM($AN$97:AN990,$AO$97:AO990,$AQ$97:AQ990)","v":16670955.539889609},{"$f":"SUM($AN$97:AN990,$AQ$97:AQ990)","v":205620},{"$f":"(AS990/(AVERAGE($AR$97:AR990))/AI990*12)","v":0.23932750299522104},{"$f":"(AT990/(AVERAGE($AR$97:AR990))/AI990*12)","v":2.9518716577540106E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895,18501185.5398896,1000,0,1000,230,70921.211236243471,18572106.751125842,0,{"$f":"$C$13+SUM($AK$97:AK991,$AM$97:AM991)","v":1830000},{"$f":"SUM($AN$97:AN991,$AO$97:AO991,$AQ$97:AQ991)","v":16742106.751125854},{"$f":"SUM($AN$97:AN991,$AQ$97:AQ991)","v":205850},{"$f":"(AS991/(AVERAGE($AR$97:AR991))/AI991*12)","v":0.2398239041845846},{"$f":"(AT991/(AVERAGE($AR$97:AR991))/AI991*12)","v":2.9487179487179484E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,896,18574336.751125842,1000,0,1000,230,71201.624212649054,18645538.375338491,0,{"$f":"$C$13+SUM($AK$97:AK992,$AM$97:AM992)","v":1832000},{"$f":"SUM($AN$97:AN992,$AO$97:AO992,$AQ$97:AQ992)","v":16813538.375338502},{"$f":"SUM($AN$97:AN992,$AQ$97:AQ992)","v":206080},{"$f":"(AS992/(AVERAGE($AR$97:AR992))/AI992*12)","v":0.24032157686964242},{"$f":"(AT992/(AVERAGE($AR$97:AR992))/AI992*12)","v":2.9455709711846321E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897,18647768.375338491,{"$f":"IF(($AH$70-$AH$71)>=AI993,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI993,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},71483.112105464214,18719251.487443954,0,{"$f":"$C$13+SUM($AK$97:AK993,$AM$97:AM993)","v":1834000},{"$f":"SUM($AN$97:AN993,$AO$97:AO993,$AQ$97:AQ993)","v":16885251.487443965},{"$f":"SUM($AN$97:AN993,$AQ$97:AQ993)","v":206310},{"$f":"(AS993/(AVERAGE($AR$97:AR993))/AI993*12)","v":0.24082052452658781},{"$f":"(AT993/(AVERAGE($AR$97:AR993))/AI993*12)","v":2.9424307036247338E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898,{"$f":"AP993+AK994+AM994+AN994","v":18721481.487443954},1000,0,1000,230,{"$f":"AJ994*$AF$51/12","v":71765.679035201829},18793247.166479155,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK994,$AM$97:AM994)","v":1836000},{"$f":"SUM($AN$97:AN994,$AO$97:AO994,$AQ$97:AQ994)","v":16957247.166479167},{"$f":"SUM($AN$97:AN994,$AQ$97:AQ994)","v":206540},{"$f":"(AS994/(AVERAGE($AR$97:AR994))/AI994*12)","v":0.24132075064188313},{"$f":"(AT994/(AVERAGE($AR$97:AR994))/AI994*12)","v":2.9392971246006388E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899,18795477.166479155,1000,0,1000,230,72049.329138170098,18867526.495617326,0,{"$f":"$C$13+SUM($AK$97:AK995,$AM$97:AM995)","v":1838000},{"$f":"SUM($AN$97:AN995,$AO$97:AO995,$AQ$97:AQ995)","v":17029526.495617338},{"$f":"SUM($AN$97:AN995,$AQ$97:AQ995)","v":206770},{"$f":"(AS995/(AVERAGE($AR$97:AR995))/AI995*12)","v":0.24182225871229029},{"$f":"(AT995/(AVERAGE($AR$97:AR995))/AI995*12)","v":2.9361702127659569E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,18869756.495617326,1000,0,1000,230,72334.066566533074,18942090.562183861,0,{"$f":"$C$13+SUM($AK$97:AK996,$AM$97:AM996)","v":1840000},{"$f":"SUM($AN$97:AN996,$AO$97:AO996,$AQ$97:AQ996)","v":17102090.562183872},{"$f":"SUM($AN$97:AN996,$AQ$97:AQ996)","v":207000},{"$f":"(AS996/(AVERAGE($AR$97:AR996))/AI996*12)","v":0.24232505224490078},{"$f":"(AT996/(AVERAGE($AR$97:AR996))/AI996*12)","v":2.933049946865037E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,901,18944320.562183861,1000,0,1000,230,72619.895488371461,{"$f":"AJ997+AO997","v":19016940.457672231},0,{"$f":"$C$13+SUM($AK$97:AK997,$AM$97:AM997)","v":1842000},{"$f":"SUM($AN$97:AN997,$AO$97:AO997,$AQ$97:AQ997)","v":17174940.457672242},{"$f":"SUM($AN$97:AN997,$AQ$97:AQ997)","v":207230},{"$f":"(AS997/(AVERAGE($AR$97:AR997))/AI997*12)","v":0.24282913475716639},{"$f":"(AT997/(AVERAGE($AR$97:AR997))/AI997*12)","v":2.9299363057324842E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902,19019170.457672231,1000,0,1000,230,72906.820087743559,19092077.277759973,0,{"$f":"$C$13+SUM($AK$97:AK998,$AM$97:AM998)","v":1844000},{"$f":"SUM($AN$97:AN998,$AO$97:AO998,$AQ$97:AQ998)","v":17248077.27775998},{"$f":"SUM($AN$97:AN998,$AQ$97:AQ998)","v":207460},{"$f":"(AS998/(AVERAGE($AR$97:AR998))/AI998*12)","v":0.24333450977693},{"$f":"(AT998/(AVERAGE($AR$97:AR998))/AI998*12)","v":2.9268292682926829E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903,19094307.277759973,1000,0,1000,230,73194.844564746556,19167502.12232472,0,{"$f":"$C$13+SUM($AK$97:AK999,$AM$97:AM999)","v":1846000},{"$f":"SUM($AN$97:AN999,$AO$97:AO999,$AQ$97:AQ999)","v":17321502.122324727},{"$f":"SUM($AN$97:AN999,$AQ$97:AQ999)","v":207690},{"$f":"(AS999/(AVERAGE($AR$97:AR999))/AI999*12)","v":0.24384118084245632},{"$f":"(AT999/(AVERAGE($AR$97:AR999))/AI999*12)","v":2.9237288135593219E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,904,19169732.12232472,1000,0,1000,230,73483.973135578097,19243216.095460299,0,{"$f":"$C$13+SUM($AK$97:AK1000,$AM$97:AM1000)","v":1848000},{"$f":"SUM($AN$97:AN1000,$AO$97:AO1000,$AQ$97:AQ1000)","v":17395216.095460307},{"$f":"SUM($AN$97:AN1000,$AQ$97:AQ1000)","v":207920},{"$f":"(AS1000/(AVERAGE($AR$97:AR1000))/AI1000*12)","v":0.24434915150246256},{"$f":"(AT1000/(AVERAGE($AR$97:AR1000))/AI1000*12)","v":2.9206349206349208E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,905,19245446.095460299,1000,0,1000,230,73774.21003259781,19319220.305492897,0,{"$f":"$C$13+SUM($AK$97:AK1001,$AM$97:AM1001)","v":1850000},{"$f":"SUM($AN$97:AN1001,$AO$97:AO1001,$AQ$97:AQ1001)","v":17469220.305492904},{"$f":"SUM($AN$97:AN1001,$AQ$97:AQ1001)","v":208150},{"$f":"(AS1001/(AVERAGE($AR$97:AR1001))/AI1001*12)","v":0.24485842531614921},{"$f":"(AT1001/(AVERAGE($AR$97:AR1001))/AI1001*12)","v":2.9175475687103596E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,906,19321450.305492897,1000,0,1000,230,74065.559504389428,19395515.864997286,0,{"$f":"$C$13+SUM($AK$97:AK1002,$AM$97:AM1002)","v":1852000},{"$f":"SUM($AN$97:AN1002,$AO$97:AO1002,$AQ$97:AQ1002)","v":17543515.864997294},{"$f":"SUM($AN$97:AN1002,$AQ$97:AQ1002)","v":208380},{"$f":"(AS1002/(AVERAGE($AR$97:AR1002))/AI1002*12)","v":0.24536900585323176},{"$f":"(AT1002/(AVERAGE($AR$97:AR1002))/AI1002*12)","v":2.9144667370644139E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,907,19397745.864997286,1000,0,1000,230,74358.025815822926,19472103.890813109,0,{"$f":"$C$13+SUM($AK$97:AK1003,$AM$97:AM1003)","v":1854000},{"$f":"SUM($AN$97:AN1003,$AO$97:AO1003,$AQ$97:AQ1003)","v":17618103.890813116},{"$f":"SUM($AN$97:AN1003,$AQ$97:AQ1003)","v":208610},{"$f":"(AS1003/(AVERAGE($AR$97:AR1003))/AI1003*12)","v":0.24588089669397117},{"$f":"(AT1003/(AVERAGE($AR$97:AR1003))/AI1003*12)","v":2.9113924050632911E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,908,19474333.890813109,1000,0,1000,230,74651.613248116919,19548985.504061226,0,{"$f":"$C$13+SUM($AK$97:AK1004,$AM$97:AM1004)","v":1856000},{"$f":"SUM($AN$97:AN1004,$AO$97:AO1004,$AQ$97:AQ1004)","v":17692985.504061233},{"$f":"SUM($AN$97:AN1004,$AQ$97:AQ1004)","v":208840},{"$f":"(AS1004/(AVERAGE($AR$97:AR1004))/AI1004*12)","v":0.24639410142920531},{"$f":"(AT1004/(AVERAGE($AR$97:AR1004))/AI1004*12)","v":2.9083245521601686E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909,19551215.504061226,1000,0,1000,230,74946.326098901365,19626161.830160126,0,{"$f":"$C$13+SUM($AK$97:AK1005,$AM$97:AM1005)","v":1858000},{"$f":"SUM($AN$97:AN1005,$AO$97:AO1005,$AQ$97:AQ1005)","v":17768161.830160134},{"$f":"SUM($AN$97:AN1005,$AQ$97:AQ1005)","v":209070},{"$f":"(AS1005/(AVERAGE($AR$97:AR1005))/AI1005*12)","v":0.24690862366038049},{"$f":"(AT1005/(AVERAGE($AR$97:AR1005))/AI1005*12)","v":2.9052631578947367E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910,19628391.830160126,1000,0,1000,230,75242.168682280477,19703633.998842407,0,{"$f":"$C$13+SUM($AK$97:AK1006,$AM$97:AM1006)","v":1860000},{"$f":"SUM($AN$97:AN1006,$AO$97:AO1006,$AQ$97:AQ1006)","v":17843633.998842414},{"$f":"SUM($AN$97:AN1006,$AQ$97:AQ1006)","v":209300},{"$f":"(AS1006/(AVERAGE($AR$97:AR1006))/AI1006*12)","v":0.24742446699958281},{"$f":"(AT1006/(AVERAGE($AR$97:AR1006))/AI1006*12)","v":2.9022082018927446E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,19705863.998842407,1000,0,1000,230,75539.145328895902,19781403.144171301,0,{"$f":"$C$13+SUM($AK$97:AK1007,$AM$97:AM1007)","v":1862000},{"$f":"SUM($AN$97:AN1007,$AO$97:AO1007,$AQ$97:AQ1007)","v":17919403.144171309},{"$f":"SUM($AN$97:AN1007,$AQ$97:AQ1007)","v":209530},{"$f":"(AS1007/(AVERAGE($AR$97:AR1007))/AI1007*12)","v":0.24794163506956951},{"$f":"(AT1007/(AVERAGE($AR$97:AR1007))/AI1007*12)","v":2.899159663865546E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,19783633.144171301,1000,0,1000,230,75837.260385989983,19859470.404557291,0,{"$f":"$C$13+SUM($AK$97:AK1008,$AM$97:AM1008)","v":1864000},{"$f":"SUM($AN$97:AN1008,$AO$97:AO1008,$AQ$97:AQ1008)","v":17995470.404557299},{"$f":"SUM($AN$97:AN1008,$AQ$97:AQ1008)","v":209760},{"$f":"(AS1008/(AVERAGE($AR$97:AR1008))/AI1008*12)","v":0.24846013150380097},{"$f":"(AT1008/(AVERAGE($AR$97:AR1008))/AI1008*12)","v":2.8961175236096536E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,913,19861700.404557291,1000,0,1000,230,76136.518217469609,19937836.922774762,0,{"$f":"$C$13+SUM($AK$97:AK1009,$AM$97:AM1009)","v":1866000},{"$f":"SUM($AN$97:AN1009,$AO$97:AO1009,$AQ$97:AQ1009)","v":18071836.922774769},{"$f":"SUM($AN$97:AN1009,$AQ$97:AQ1009)","v":209990},{"$f":"(AS1009/(AVERAGE($AR$97:AR1009))/AI1009*12)","v":0.24897995994647226},{"$f":"(AT1009/(AVERAGE($AR$97:AR1009))/AI1009*12)","v":2.8930817610062893E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,19940066.922774762,1000,0,1000,230,76436.923203969913,20016503.845978733,0,{"$f":"$C$13+SUM($AK$97:AK1010,$AM$97:AM1010)","v":1868000},{"$f":"SUM($AN$97:AN1010,$AO$97:AO1010,$AQ$97:AQ1010)","v":18148503.845978741},{"$f":"SUM($AN$97:AN1010,$AQ$97:AQ1010)","v":210220},{"$f":"(AS1010/(AVERAGE($AR$97:AR1010))/AI1010*12)","v":0.24950112405254493},{"$f":"(AT1010/(AVERAGE($AR$97:AR1010))/AI1010*12)","v":2.8900523560209425E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,20018733.845978733,1000,0,1000,230,76738.479742918469,20095472.325721651,0,{"$f":"$C$13+SUM($AK$97:AK1011,$AM$97:AM1011)","v":1870000},{"$f":"SUM($AN$97:AN1011,$AO$97:AO1011,$AQ$97:AQ1011)","v":18225472.325721659},{"$f":"SUM($AN$97:AN1011,$AQ$97:AQ1011)","v":210450},{"$f":"(AS1011/(AVERAGE($AR$97:AR1011))/AI1011*12)","v":0.25002362748777912},{"$f":"(AT1011/(AVERAGE($AR$97:AR1011))/AI1011*12)","v":2.8870292887029289E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916,20097702.325721651,1000,0,1000,230,77041.192248599662,20174743.517970253,0,{"$f":"$C$13+SUM($AK$97:AK1012,$AM$97:AM1012)","v":1872000},{"$f":"SUM($AN$97:AN1012,$AO$97:AO1012,$AQ$97:AQ1012)","v":18302743.51797026},{"$f":"SUM($AN$97:AN1012,$AQ$97:AQ1012)","v":210680},{"$f":"(AS1012/(AVERAGE($AR$97:AR1012))/AI1012*12)","v":0.25054747392876564},{"$f":"(AT1012/(AVERAGE($AR$97:AR1012))/AI1012*12)","v":2.8840125391849532E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,917,20176973.517970253,1000,0,1000,230,77345.065152219307,20254318.583122473,0,{"$f":"$C$13+SUM($AK$97:AK1013,$AM$97:AM1013)","v":1874000},{"$f":"SUM($AN$97:AN1013,$AO$97:AO1013,$AQ$97:AQ1013)","v":18380318.583122481},{"$f":"SUM($AN$97:AN1013,$AQ$97:AQ1013)","v":210910},{"$f":"(AS1013/(AVERAGE($AR$97:AR1013))/AI1013*12)","v":0.25107266706295805},{"$f":"(AT1013/(AVERAGE($AR$97:AR1013))/AI1013*12)","v":2.8810020876826724E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918,20256548.583122473,1000,0,1000,230,77650.102901969483,20334198.686024442,0,{"$f":"$C$13+SUM($AK$97:AK1014,$AM$97:AM1014)","v":1876000},{"$f":"SUM($AN$97:AN1014,$AO$97:AO1014,$AQ$97:AQ1014)","v":18458198.68602445},{"$f":"SUM($AN$97:AN1014,$AQ$97:AQ1014)","v":211140},{"$f":"(AS1014/(AVERAGE($AR$97:AR1014))/AI1014*12)","v":0.25159921058870482},{"$f":"(AT1014/(AVERAGE($AR$97:AR1014))/AI1014*12)","v":2.8779979144942652E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919,20336428.686024442,1000,0,1000,230,77956.309963093692,20414384.995987535,0,{"$f":"$C$13+SUM($AK$97:AK1015,$AM$97:AM1015)","v":1878000},{"$f":"SUM($AN$97:AN1015,$AO$97:AO1015,$AQ$97:AQ1015)","v":18536384.995987542},{"$f":"SUM($AN$97:AN1015,$AQ$97:AQ1015)","v":211370},{"$f":"(AS1015/(AVERAGE($AR$97:AR1015))/AI1015*12)","v":0.25212710821528217},{"$f":"(AT1015/(AVERAGE($AR$97:AR1015))/AI1015*12)","v":2.875E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,920,20416614.995987535,1000,0,1000,230,78263.690817952214,20494878.686805487,0,{"$f":"$C$13+SUM($AK$97:AK1016,$AM$97:AM1016)","v":1880000},{"$f":"SUM($AN$97:AN1016,$AO$97:AO1016,$AQ$97:AQ1016)","v":18614878.686805494},{"$f":"SUM($AN$97:AN1016,$AQ$97:AQ1016)","v":211600},{"$f":"(AS1016/(AVERAGE($AR$97:AR1016))/AI1016*12)","v":0.25265636366292576},{"$f":"(AT1016/(AVERAGE($AR$97:AR1016))/AI1016*12)","v":2.8720083246618106E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,921,20497108.686805487,1000,0,1000,230,78572.249966087693,20575680.936771575,0,{"$f":"$C$13+SUM($AK$97:AK1017,$AM$97:AM1017)","v":1882000},{"$f":"SUM($AN$97:AN1017,$AO$97:AO1017,$AQ$97:AQ1017)","v":18693680.936771587},{"$f":"SUM($AN$97:AN1017,$AQ$97:AQ1017)","v":211830},{"$f":"(AS1017/(AVERAGE($AR$97:AR1017))/AI1017*12)","v":0.25318698066286421},{"$f":"(AT1017/(AVERAGE($AR$97:AR1017))/AI1017*12)","v":2.869022869022869E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,922,20577910.936771575,1000,0,1000,230,78881.99192429104,20656792.928695865,0,{"$f":"$C$13+SUM($AK$97:AK1018,$AM$97:AM1018)","v":1884000},{"$f":"SUM($AN$97:AN1018,$AO$97:AO1018,$AQ$97:AQ1018)","v":18772792.928695876},{"$f":"SUM($AN$97:AN1018,$AQ$97:AQ1018)","v":212060},{"$f":"(AS1018/(AVERAGE($AR$97:AR1018))/AI1018*12)","v":0.25371896295735097},{"$f":"(AT1018/(AVERAGE($AR$97:AR1018))/AI1018*12)","v":2.8660436137071649E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,923,20659022.928695865,1000,0,1000,230,79192.921226667488,20738215.849922534,0,{"$f":"$C$13+SUM($AK$97:AK1019,$AM$97:AM1019)","v":1886000},{"$f":"SUM($AN$97:AN1019,$AO$97:AO1019,$AQ$97:AQ1019)","v":18852215.849922545},{"$f":"SUM($AN$97:AN1019,$AQ$97:AQ1019)","v":212290},{"$f":"(AS1019/(AVERAGE($AR$97:AR1019))/AI1019*12)","v":0.25425231429969763},{"$f":"(AT1019/(AVERAGE($AR$97:AR1019))/AI1019*12)","v":2.8630705394190872E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,924,20740445.849922534,1000,0,1000,230,79505.042424703046,20819950.892347239,0,{"$f":"$C$13+SUM($AK$97:AK1020,$AM$97:AM1020)","v":1888000},{"$f":"SUM($AN$97:AN1020,$AO$97:AO1020,$AQ$97:AQ1020)","v":18931950.89234725},{"$f":"SUM($AN$97:AN1020,$AQ$97:AQ1020)","v":212520},{"$f":"(AS1020/(AVERAGE($AR$97:AR1020))/AI1020*12)","v":0.25478703845430661},{"$f":"(AT1020/(AVERAGE($AR$97:AR1020))/AI1020*12)","v":2.8601036269430054E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,925,20822180.892347239,1000,0,1000,230,79818.360087331079,20901999.25243457,0,{"$f":"$C$13+SUM($AK$97:AK1021,$AM$97:AM1021)","v":1890000},{"$f":"SUM($AN$97:AN1021,$AO$97:AO1021,$AQ$97:AQ1021)","v":19011999.252434582},{"$f":"SUM($AN$97:AN1021,$AQ$97:AQ1021)","v":212750},{"$f":"(AS1021/(AVERAGE($AR$97:AR1021))/AI1021*12)","v":0.25532313919670413},{"$f":"(AT1021/(AVERAGE($AR$97:AR1021))/AI1021*12)","v":2.8571428571428571E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926,20904229.25243457,1000,0,1000,230,80132.878800999184,20984362.13123557,0,{"$f":"$C$13+SUM($AK$97:AK1022,$AM$97:AM1022)","v":1892000},{"$f":"SUM($AN$97:AN1022,$AO$97:AO1022,$AQ$97:AQ1022)","v":19092362.131235581},{"$f":"SUM($AN$97:AN1022,$AQ$97:AQ1022)","v":212980},{"$f":"(AS1022/(AVERAGE($AR$97:AR1022))/AI1022*12)","v":0.25586062031357359},{"$f":"(AT1022/(AVERAGE($AR$97:AR1022))/AI1022*12)","v":2.8541882109617374E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,20986592.13123557,1000,0,1000,230,80448.603169736351,21067040.734405305,0,{"$f":"$C$13+SUM($AK$97:AK1023,$AM$97:AM1023)","v":1894000},{"$f":"SUM($AN$97:AN1023,$AO$97:AO1023,$AQ$97:AQ1023)","v":19173040.734405316},{"$f":"SUM($AN$97:AN1023,$AQ$97:AQ1023)","v":213210},{"$f":"(AS1023/(AVERAGE($AR$97:AR1023))/AI1023*12)","v":0.25639948560278847},{"$f":"(AT1023/(AVERAGE($AR$97:AR1023))/AI1023*12)","v":2.8512396694214876E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928,21069270.734405305,1000,0,1000,230,80765.537815220334,21150036.272220526,0,{"$f":"$C$13+SUM($AK$97:AK1024,$AM$97:AM1024)","v":1896000},{"$f":"SUM($AN$97:AN1024,$AO$97:AO1024,$AQ$97:AQ1024)","v":19254036.272220537},{"$f":"SUM($AN$97:AN1024,$AQ$97:AQ1024)","v":213440},{"$f":"(AS1024/(AVERAGE($AR$97:AR1024))/AI1024*12)","v":0.25693973887344584},{"$f":"(AT1024/(AVERAGE($AR$97:AR1024))/AI1024*12)","v":2.8482972136222909E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,929,21152266.272220526,1000,0,1000,230,81083.687376845352,21233349.959597372,0,{"$f":"$C$13+SUM($AK$97:AK1025,$AM$97:AM1025)","v":1898000},{"$f":"SUM($AN$97:AN1025,$AO$97:AO1025,$AQ$97:AQ1025)","v":19335349.959597383},{"$f":"SUM($AN$97:AN1025,$AQ$97:AQ1025)","v":213670},{"$f":"(AS1025/(AVERAGE($AR$97:AR1025))/AI1025*12)","v":0.2574813839458997},{"$f":"(AT1025/(AVERAGE($AR$97:AR1025))/AI1025*12)","v":2.8453608247422679E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930,21235579.959597372,1000,0,1000,230,81403.056511789924,21316983.016109161,0,{"$f":"$C$13+SUM($AK$97:AK1026,$AM$97:AM1026)","v":1900000},{"$f":"SUM($AN$97:AN1026,$AO$97:AO1026,$AQ$97:AQ1026)","v":19416983.016109172},{"$f":"SUM($AN$97:AN1026,$AQ$97:AQ1026)","v":213900},{"$f":"(AS1026/(AVERAGE($AR$97:AR1026))/AI1026*12)","v":0.25802442465179459},{"$f":"(AT1026/(AVERAGE($AR$97:AR1026))/AI1026*12)","v":2.8424304840370751E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,931,21319213.016109161,1000,0,1000,230,81723.649895085124,21400936.666004248,0,{"$f":"$C$13+SUM($AK$97:AK1027,$AM$97:AM1027)","v":1902000},{"$f":"SUM($AN$97:AN1027,$AO$97:AO1027,$AQ$97:AQ1027)","v":19498936.666004259},{"$f":"SUM($AN$97:AN1027,$AQ$97:AQ1027)","v":214130},{"$f":"(AS1027/(AVERAGE($AR$97:AR1027))/AI1027*12)","v":0.25856886483409924},{"$f":"(AT1027/(AVERAGE($AR$97:AR1027))/AI1027*12)","v":2.8395061728395065E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932,21403166.666004248,1000,0,1000,230,82045.472219682953,21485212.138223931,0,{"$f":"$C$13+SUM($AK$97:AK1028,$AM$97:AM1028)","v":1904000},{"$f":"SUM($AN$97:AN1028,$AO$97:AO1028,$AQ$97:AQ1028)","v":19581212.138223942},{"$f":"SUM($AN$97:AN1028,$AQ$97:AQ1028)","v":214360},{"$f":"(AS1028/(AVERAGE($AR$97:AR1028))/AI1028*12)","v":0.25911470834714029},{"$f":"(AT1028/(AVERAGE($AR$97:AR1028))/AI1028*12)","v":2.8365878725590955E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,933,21487442.138223931,1000,0,1000,230,82368.528196525076,21569810.666420456,0,{"$f":"$C$13+SUM($AK$97:AK1029,$AM$97:AM1029)","v":1906000},{"$f":"SUM($AN$97:AN1029,$AO$97:AO1029,$AQ$97:AQ1029)","v":19663810.666420467},{"$f":"SUM($AN$97:AN1029,$AQ$97:AQ1029)","v":214590},{"$f":"(AS1029/(AVERAGE($AR$97:AR1029))/AI1029*12)","v":0.25966195905663608},{"$f":"(AT1029/(AVERAGE($AR$97:AR1029))/AI1029*12)","v":2.8336755646817245E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934,21572040.666420456,1000,0,1000,230,82692.822554611746,21654733.488975067,0,{"$f":"$C$13+SUM($AK$97:AK1030,$AM$97:AM1030)","v":1908000},{"$f":"SUM($AN$97:AN1030,$AO$97:AO1030,$AQ$97:AQ1030)","v":19746733.488975078},{"$f":"SUM($AN$97:AN1030,$AQ$97:AQ1030)","v":214820},{"$f":"(AS1030/(AVERAGE($AR$97:AR1030))/AI1030*12)","v":0.2602106208397309},{"$f":"(AT1030/(AVERAGE($AR$97:AR1030))/AI1030*12)","v":2.8307692307692309E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,935,21656963.488975067,1000,0,1000,230,83018.360041071093,21739981.849016137,0,{"$f":"$C$13+SUM($AK$97:AK1031,$AM$97:AM1031)","v":1910000},{"$f":"SUM($AN$97:AN1031,$AO$97:AO1031,$AQ$97:AQ1031)","v":19829981.849016149},{"$f":"SUM($AN$97:AN1031,$AQ$97:AQ1031)","v":215050},{"$f":"(AS1031/(AVERAGE($AR$97:AR1031))/AI1031*12)","v":0.26076069758502868},{"$f":"(AT1031/(AVERAGE($AR$97:AR1031))/AI1031*12)","v":2.8278688524590164E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936,21742211.849016137,1000,0,1000,230,83345.145421228532,21825556.994437367,0,{"$f":"$C$13+SUM($AK$97:AK1032,$AM$97:AM1032)","v":1912000},{"$f":"SUM($AN$97:AN1032,$AO$97:AO1032,$AQ$97:AQ1032)","v":19913556.994437378},{"$f":"SUM($AN$97:AN1032,$AQ$97:AQ1032)","v":215280},{"$f":"(AS1032/(AVERAGE($AR$97:AR1032))/AI1032*12)","v":0.26131219319262761},{"$f":"(AT1032/(AVERAGE($AR$97:AR1032))/AI1032*12)","v":2.824974411463664E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937,21827786.994437367,1000,0,1000,230,83673.183478676568,21911460.177916043,0,{"$f":"$C$13+SUM($AK$97:AK1033,$AM$97:AM1033)","v":1914000},{"$f":"SUM($AN$97:AN1033,$AO$97:AO1033,$AQ$97:AQ1033)","v":19997460.177916054},{"$f":"SUM($AN$97:AN1033,$AQ$97:AQ1033)","v":215510},{"$f":"(AS1033/(AVERAGE($AR$97:AR1033))/AI1033*12)","v":0.26186511157415393},{"$f":"(AT1033/(AVERAGE($AR$97:AR1033))/AI1033*12)","v":2.822085889570552E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938,21913690.177916043,1000,0,1000,230,84002.479015344827,21997692.656931389,0,{"$f":"$C$13+SUM($AK$97:AK1034,$AM$97:AM1034)","v":1916000},{"$f":"SUM($AN$97:AN1034,$AO$97:AO1034,$AQ$97:AQ1034)","v":20081692.6569314},{"$f":"SUM($AN$97:AN1034,$AQ$97:AQ1034)","v":215740},{"$f":"(AS1034/(AVERAGE($AR$97:AR1034))/AI1034*12)","v":0.26241945665279698},{"$f":"(AT1034/(AVERAGE($AR$97:AR1034))/AI1034*12)","v":2.8192032686414708E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939,21999922.656931389,1000,0,1000,230,84333.036851570316,22084255.693782959,0,{"$f":"$C$13+SUM($AK$97:AK1035,$AM$97:AM1035)","v":1918000},{"$f":"SUM($AN$97:AN1035,$AO$97:AO1035,$AQ$97:AQ1035)","v":20166255.69378297},{"$f":"SUM($AN$97:AN1035,$AQ$97:AQ1035)","v":215970},{"$f":"(AS1035/(AVERAGE($AR$97:AR1035))/AI1035*12)","v":0.26297523236334314},{"$f":"(AT1035/(AVERAGE($AR$97:AR1035))/AI1035*12)","v":2.8163265306122448E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940,22086485.693782959,1000,0,1000,230,84664.861826168009,22171150.555609126,0,{"$f":"$C$13+SUM($AK$97:AK1036,$AM$97:AM1036)","v":1920000},{"$f":"SUM($AN$97:AN1036,$AO$97:AO1036,$AQ$97:AQ1036)","v":20251150.555609137},{"$f":"SUM($AN$97:AN1036,$AQ$97:AQ1036)","v":216200},{"$f":"(AS1036/(AVERAGE($AR$97:AR1036))/AI1036*12)","v":0.26353244265221076},{"$f":"(AT1036/(AVERAGE($AR$97:AR1036))/AI1036*12)","v":2.8134556574923547E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,941,22173380.555609126,1000,0,1000,230,84997.95879650164,22258378.514405627,0,{"$f":"$C$13+SUM($AK$97:AK1037,$AM$97:AM1037)","v":1922000},{"$f":"SUM($AN$97:AN1037,$AO$97:AO1037,$AQ$97:AQ1037)","v":20336378.514405638},{"$f":"SUM($AN$97:AN1037,$AQ$97:AQ1037)","v":216430},{"$f":"(AS1037/(AVERAGE($AR$97:AR1037))/AI1037*12)","v":0.26409109147748488},{"$f":"(AT1037/(AVERAGE($AR$97:AR1037))/AI1037*12)","v":2.8105906313645622E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942,22260608.514405627,1000,0,1000,230,85332.332638554901,22345940.847044181,0,{"$f":"$C$13+SUM($AK$97:AK1038,$AM$97:AM1038)","v":1924000},{"$f":"SUM($AN$97:AN1038,$AO$97:AO1038,$AQ$97:AQ1038)","v":20421940.847044192},{"$f":"SUM($AN$97:AN1038,$AQ$97:AQ1038)","v":216660},{"$f":"(AS1038/(AVERAGE($AR$97:AR1038))/AI1038*12)","v":0.26465118280895206},{"$f":"(AT1038/(AVERAGE($AR$97:AR1038))/AI1038*12)","v":2.807731434384537E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943,22348170.847044181,1000,0,1000,230,85667.988247002693,22433838.835291184,0,{"$f":"$C$13+SUM($AK$97:AK1039,$AM$97:AM1039)","v":1926000},{"$f":"SUM($AN$97:AN1039,$AO$97:AO1039,$AQ$97:AQ1039)","v":20507838.835291196},{"$f":"SUM($AN$97:AN1039,$AQ$97:AQ1039)","v":216890},{"$f":"(AS1039/(AVERAGE($AR$97:AR1039))/AI1039*12)","v":0.26521272062813539},{"$f":"(AT1039/(AVERAGE($AR$97:AR1039))/AI1039*12)","v":2.8048780487804877E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944,22436068.835291184,1000,0,1000,230,86004.930535282867,22522073.765826467,0,{"$f":"$C$13+SUM($AK$97:AK1040,$AM$97:AM1040)","v":1928000},{"$f":"SUM($AN$97:AN1040,$AO$97:AO1040,$AQ$97:AQ1040)","v":20594073.765826479},{"$f":"SUM($AN$97:AN1040,$AQ$97:AQ1040)","v":217120},{"$f":"(AS1040/(AVERAGE($AR$97:AR1040))/AI1040*12)","v":0.26577570892832936},{"$f":"(AT1040/(AVERAGE($AR$97:AR1040))/AI1040*12)","v":2.8020304568527918E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945,22524303.765826467,1000,0,1000,230,86343.164435668121,22610646.930262137,0,{"$f":"$C$13+SUM($AK$97:AK1041,$AM$97:AM1041)","v":1930000},{"$f":"SUM($AN$97:AN1041,$AO$97:AO1041,$AQ$97:AQ1041)","v":20680646.930262148},{"$f":"SUM($AN$97:AN1041,$AQ$97:AQ1041)","v":217350},{"$f":"(AS1041/(AVERAGE($AR$97:AR1041))/AI1041*12)","v":0.26634015171463532},{"$f":"(AT1041/(AVERAGE($AR$97:AR1041))/AI1041*12)","v":2.7991886409736307E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946,22612876.930262137,1000,0,1000,230,86682.694899338196,22699559.625161476,0,{"$f":"$C$13+SUM($AK$97:AK1042,$AM$97:AM1042)","v":1932000},{"$f":"SUM($AN$97:AN1042,$AO$97:AO1042,$AQ$97:AQ1042)","v":20767559.625161488},{"$f":"SUM($AN$97:AN1042,$AQ$97:AQ1042)","v":217580},{"$f":"(AS1042/(AVERAGE($AR$97:AR1042))/AI1042*12)","v":0.26690605300399683},{"$f":"(AT1042/(AVERAGE($AR$97:AR1042))/AI1042*12)","v":2.7963525835866263E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,947,22701789.625161476,1000,0,1000,230,87023.526896452327,22788813.152057927,0,{"$f":"$C$13+SUM($AK$97:AK1043,$AM$97:AM1043)","v":1934000},{"$f":"SUM($AN$97:AN1043,$AO$97:AO1043,$AQ$97:AQ1043)","v":20854813.152057938},{"$f":"SUM($AN$97:AN1043,$AQ$97:AQ1043)","v":217810},{"$f":"(AS1043/(AVERAGE($AR$97:AR1043))/AI1043*12)","v":0.26747341682523462},{"$f":"(AT1043/(AVERAGE($AR$97:AR1043))/AI1043*12)","v":2.793522267206478E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948,22791043.152057927,1000,0,1000,230,87365.665416222051,22878408.817474149,0,{"$f":"$C$13+SUM($AK$97:AK1044,$AM$97:AM1044)","v":1936000},{"$f":"SUM($AN$97:AN1044,$AO$97:AO1044,$AQ$97:AQ1044)","v":20942408.81747416},{"$f":"SUM($AN$97:AN1044,$AQ$97:AQ1044)","v":218040},{"$f":"(AS1044/(AVERAGE($AR$97:AR1044))/AI1044*12)","v":0.26804224721908282},{"$f":"(AT1044/(AVERAGE($AR$97:AR1044))/AI1044*12)","v":2.7906976744186043E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949,22880638.817474149,1000,0,1000,230,87709.115466984236,22968347.932941135,0,{"$f":"$C$13+SUM($AK$97:AK1045,$AM$97:AM1045)","v":1938000},{"$f":"SUM($AN$97:AN1045,$AO$97:AO1045,$AQ$97:AQ1045)","v":21030347.932941146},{"$f":"SUM($AN$97:AN1045,$AQ$97:AQ1045)","v":218270},{"$f":"(AS1045/(AVERAGE($AR$97:AR1045))/AI1045*12)","v":0.26861254823822389},{"$f":"(AT1045/(AVERAGE($AR$97:AR1045))/AI1045*12)","v":2.787878787878788E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950,22970577.932941135,1000,0,1000,230,88053.882076274356,23058631.81501741,0,{"$f":"$C$13+SUM($AK$97:AK1046,$AM$97:AM1046)","v":1940000},{"$f":"SUM($AN$97:AN1046,$AO$97:AO1046,$AQ$97:AQ1046)","v":21118631.815017421},{"$f":"SUM($AN$97:AN1046,$AQ$97:AQ1046)","v":218500},{"$f":"(AS1046/(AVERAGE($AR$97:AR1046))/AI1046*12)","v":0.26918432394732494},{"$f":"(AT1046/(AVERAGE($AR$97:AR1046))/AI1046*12)","v":2.7850655903128153E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951,23060861.81501741,1000,0,1000,230,88399.970290900077,23149261.785308309,0,{"$f":"$C$13+SUM($AK$97:AK1047,$AM$97:AM1047)","v":1942000},{"$f":"SUM($AN$97:AN1047,$AO$97:AO1047,$AQ$97:AQ1047)","v":21207261.78530832},{"$f":"SUM($AN$97:AN1047,$AQ$97:AQ1047)","v":218730},{"$f":"(AS1047/(AVERAGE($AR$97:AR1047))/AI1047*12)","v":0.26975757842307313},{"$f":"(AT1047/(AVERAGE($AR$97:AR1047))/AI1047*12)","v":2.7822580645161291E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952,23151491.785308309,1000,0,1000,230,88747.385177015196,23240239.170485325,0,{"$f":"$C$13+SUM($AK$97:AK1048,$AM$97:AM1048)","v":1944000},{"$f":"SUM($AN$97:AN1048,$AO$97:AO1048,$AQ$97:AQ1048)","v":21296239.170485336},{"$f":"SUM($AN$97:AN1048,$AQ$97:AQ1048)","v":218960},{"$f":"(AS1048/(AVERAGE($AR$97:AR1048))/AI1048*12)","v":0.27033231575421229},{"$f":"(AT1048/(AVERAGE($AR$97:AR1048))/AI1048*12)","v":2.7794561933534743E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953,23242469.170485325,1000,0,1000,230,89096.131820193739,23331565.30230552,0,{"$f":"$C$13+SUM($AK$97:AK1049,$AM$97:AM1049)","v":1946000},{"$f":"SUM($AN$97:AN1049,$AO$97:AO1049,$AQ$97:AQ1049)","v":21385565.302305531},{"$f":"SUM($AN$97:AN1049,$AQ$97:AQ1049)","v":219190},{"$f":"(AS1049/(AVERAGE($AR$97:AR1049))/AI1049*12)","v":0.27090854004157827},{"$f":"(AT1049/(AVERAGE($AR$97:AR1049))/AI1049*12)","v":2.7766599597585512E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954,23333795.30230552,1000,0,1000,230,89446.215325504483,23423241.517631024,0,{"$f":"$C$13+SUM($AK$97:AK1050,$AM$97:AM1050)","v":1948000},{"$f":"SUM($AN$97:AN1050,$AO$97:AO1050,$AQ$97:AQ1050)","v":21475241.517631035},{"$f":"SUM($AN$97:AN1050,$AQ$97:AQ1050)","v":219420},{"$f":"(AS1050/(AVERAGE($AR$97:AR1050))/AI1050*12)","v":0.27148625539813576},{"$f":"(AT1050/(AVERAGE($AR$97:AR1050))/AI1050*12)","v":2.7738693467336682E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955,23425471.517631024,1000,0,1000,230,89797.64081758559,23515269.15844861,0,{"$f":"$C$13+SUM($AK$97:AK1051,$AM$97:AM1051)","v":1950000},{"$f":"SUM($AN$97:AN1051,$AO$97:AO1051,$AQ$97:AQ1051)","v":21565269.158448622},{"$f":"SUM($AN$97:AN1051,$AQ$97:AQ1051)","v":219650},{"$f":"(AS1051/(AVERAGE($AR$97:AR1051))/AI1051*12)","v":0.27206546594901432},{"$f":"(AT1051/(AVERAGE($AR$97:AR1051))/AI1051*12)","v":2.7710843373493976E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956,23517499.15844861,1000,0,1000,230,90150.413440719669,23607649.57188933,0,{"$f":"$C$13+SUM($AK$97:AK1052,$AM$97:AM1052)","v":1952000},{"$f":"SUM($AN$97:AN1052,$AO$97:AO1052,$AQ$97:AQ1052)","v":21655649.571889341},{"$f":"SUM($AN$97:AN1052,$AQ$97:AQ1052)","v":219880},{"$f":"(AS1052/(AVERAGE($AR$97:AR1052))/AI1052*12)","v":0.27264617583154493},{"$f":"(AT1052/(AVERAGE($AR$97:AR1052))/AI1052*12)","v":2.7683049147442327E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,957,23609879.57188933,1000,0,1000,230,90504.538358909092,23700384.110248238,0,{"$f":"$C$13+SUM($AK$97:AK1053,$AM$97:AM1053)","v":1954000},{"$f":"SUM($AN$97:AN1053,$AO$97:AO1053,$AQ$97:AQ1053)","v":21746384.110248249},{"$f":"SUM($AN$97:AN1053,$AQ$97:AQ1053)","v":220110},{"$f":"(AS1053/(AVERAGE($AR$97:AR1053))/AI1053*12)","v":0.27322838919529657},{"$f":"(AT1053/(AVERAGE($AR$97:AR1053))/AI1053*12)","v":2.7655310621242488E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,958,23702614.110248238,1000,0,1000,230,90860.020755951584,23793474.131004188,0,{"$f":"$C$13+SUM($AK$97:AK1054,$AM$97:AM1054)","v":1956000},{"$f":"SUM($AN$97:AN1054,$AO$97:AO1054,$AQ$97:AQ1054)","v":21837474.131004199},{"$f":"SUM($AN$97:AN1054,$AQ$97:AQ1054)","v":220340},{"$f":"(AS1054/(AVERAGE($AR$97:AR1054))/AI1054*12)","v":0.27381211020211277},{"$f":"(AT1054/(AVERAGE($AR$97:AR1054))/AI1054*12)","v":2.7627627627627629E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959,23795704.131004188,1000,0,1000,230,91216.865835516059,23886920.996839706,0,{"$f":"$C$13+SUM($AK$97:AK1055,$AM$97:AM1055)","v":1958000},{"$f":"SUM($AN$97:AN1055,$AO$97:AO1055,$AQ$97:AQ1055)","v":21928920.996839717},{"$f":"SUM($AN$97:AN1055,$AQ$97:AQ1055)","v":220570},{"$f":"(AS1055/(AVERAGE($AR$97:AR1055))/AI1055*12)","v":0.27439734302614871},{"$f":"(AT1055/(AVERAGE($AR$97:AR1055))/AI1055*12)","v":2.7599999999999999E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960,23889150.996839706,1000,0,1000,230,91575.078821218864,23980726.075660925,0,{"$f":"$C$13+SUM($AK$97:AK1056,$AM$97:AM1056)","v":1960000},{"$f":"SUM($AN$97:AN1056,$AO$97:AO1056,$AQ$97:AQ1056)","v":22020726.075660937},{"$f":"SUM($AN$97:AN1056,$AQ$97:AQ1056)","v":220800},{"$f":"(AS1056/(AVERAGE($AR$97:AR1056))/AI1056*12)","v":0.27498409185390782},{"$f":"(AT1056/(AVERAGE($AR$97:AR1056))/AI1056*12)","v":2.7572427572427577E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961,23982956.075660925,{"$f":"IF(($AH$70-$AH$71)>=AI1057,0,$C$11)","v":1000},{"$f":"IF(($AH$70-$AH$71)>=AI1057,$C$11,0)","v":0},{"$f":"$C$12","v":1000},{"$f":"$AF$53","v":230},91934.664956700217,24074890.740617625,0,{"$f":"$C$13+SUM($AK$97:AK1057,$AM$97:AM1057)","v":1962000},{"$f":"SUM($AN$97:AN1057,$AO$97:AO1057,$AQ$97:AQ1057)","v":22112890.740617637},{"$f":"SUM($AN$97:AN1057,$AQ$97:AQ1057)","v":221030},{"$f":"(AS1057/(AVERAGE($AR$97:AR1057))/AI1057*12)","v":0.27557236088427894},{"$f":"(AT1057/(AVERAGE($AR$97:AR1057))/AI1057*12)","v":2.754491017964072E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962,{"$f":"AP1057+AK1058+AM1058+AN1058","v":24077120.740617625},1000,0,1000,230,{"$f":"AJ1058*$AF$51/12","v":92295.629505700897},24169416.370123327,{"$f":"$AF$54","v":0},{"$f":"$C$13+SUM($AK$97:AK1058,$AM$97:AM1058)","v":1964000},{"$f":"SUM($AN$97:AN1058,$AO$97:AO1058,$AQ$97:AQ1058)","v":22205416.370123338},{"$f":"SUM($AN$97:AN1058,$AQ$97:AQ1058)","v":221260},{"$f":"(AS1058/(AVERAGE($AR$97:AR1058))/AI1058*12)","v":0.27616215432857361},{"$f":"(AT1058/(AVERAGE($AR$97:AR1058))/AI1058*12)","v":2.7517447657028913E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,963,24171646.370123327,1000,0,1000,230,92657.977752139428,24264304.347875465,0,{"$f":"$C$13+SUM($AK$97:AK1059,$AM$97:AM1059)","v":1966000},{"$f":"SUM($AN$97:AN1059,$AO$97:AO1059,$AQ$97:AQ1059)","v":22298304.347875476},{"$f":"SUM($AN$97:AN1059,$AQ$97:AQ1059)","v":221490},{"$f":"(AS1059/(AVERAGE($AR$97:AR1059))/AI1059*12)","v":0.27675347641056308},{"$f":"(AT1059/(AVERAGE($AR$97:AR1059))/AI1059*12)","v":2.7490039840637449E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964,24266534.347875465,1000,0,1000,230,93021.715000189273,24359556.062875655,0,{"$f":"$C$13+SUM($AK$97:AK1060,$AM$97:AM1060)","v":1968000},{"$f":"SUM($AN$97:AN1060,$AO$97:AO1060,$AQ$97:AQ1060)","v":22391556.062875666},{"$f":"SUM($AN$97:AN1060,$AQ$97:AQ1060)","v":221720},{"$f":"(AS1060/(AVERAGE($AR$97:AR1060))/AI1060*12)","v":0.27734633136651599},{"$f":"(AT1060/(AVERAGE($AR$97:AR1060))/AI1060*12)","v":2.7462686567164179E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965,24361786.062875655,1000,0,1000,230,93386.846574356678,{"$f":"AJ1061+AO1061","v":24455172.909450009},0,{"$f":"$C$13+SUM($AK$97:AK1061,$AM$97:AM1061)","v":1970000},{"$f":"SUM($AN$97:AN1061,$AO$97:AO1061,$AQ$97:AQ1061)","v":22485172.909450021},{"$f":"SUM($AN$97:AN1061,$AQ$97:AQ1061)","v":221950},{"$f":"(AS1061/(AVERAGE($AR$97:AR1061))/AI1061*12)","v":0.27794072344523557},{"$f":"(AT1061/(AVERAGE($AR$97:AR1061))/AI1061*12)","v":2.7435387673956264E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,966,24457402.909450009,1000,0,1000,230,93753.377819558373,24551156.287269566,0,{"$f":"$C$13+SUM($AK$97:AK1062,$AM$97:AM1062)","v":1972000},{"$f":"SUM($AN$97:AN1062,$AO$97:AO1062,$AQ$97:AQ1062)","v":22579156.287269577},{"$f":"SUM($AN$97:AN1062,$AQ$97:AQ1062)","v":222180},{"$f":"(AS1062/(AVERAGE($AR$97:AR1062))/AI1062*12)","v":0.2785366569080977},{"$f":"(AT1062/(AVERAGE($AR$97:AR1062))/AI1062*12)","v":2.7408142999006953E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967,24553386.287269566,1000,0,1000,230,94121.314101200012,24647507.601370767,0,{"$f":"$C$13+SUM($AK$97:AK1063,$AM$97:AM1063)","v":1974000},{"$f":"SUM($AN$97:AN1063,$AO$97:AO1063,$AQ$97:AQ1063)","v":22673507.601370778},{"$f":"SUM($AN$97:AN1063,$AQ$97:AQ1063)","v":222410},{"$f":"(AS1063/(AVERAGE($AR$97:AR1063))/AI1063*12)","v":0.27913413602908821},{"$f":"(AT1063/(AVERAGE($AR$97:AR1063))/AI1063*12)","v":2.7380952380952378E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,968,24649737.601370767,1000,0,1000,230,94490.660805254607,24744228.262176022,0,{"$f":"$C$13+SUM($AK$97:AK1064,$AM$97:AM1064)","v":1976000},{"$f":"SUM($AN$97:AN1064,$AO$97:AO1064,$AQ$97:AQ1064)","v":22768228.262176033},{"$f":"SUM($AN$97:AN1064,$AQ$97:AQ1064)","v":222640},{"$f":"(AS1064/(AVERAGE($AR$97:AR1064))/AI1064*12)","v":0.27973316509484109},{"$f":"(AT1064/(AVERAGE($AR$97:AR1064))/AI1064*12)","v":2.7353815659068382E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,969,24746458.262176022,1000,0,1000,230,94861.42333834141,24841319.685514364,0,{"$f":"$C$13+SUM($AK$97:AK1065,$AM$97:AM1065)","v":1978000},{"$f":"SUM($AN$97:AN1065,$AO$97:AO1065,$AQ$97:AQ1065)","v":22863319.685514376},{"$f":"SUM($AN$97:AN1065,$AQ$97:AQ1065)","v":222870},{"$f":"(AS1065/(AVERAGE($AR$97:AR1065))/AI1065*12)","v":0.28033374840467612},{"$f":"(AT1065/(AVERAGE($AR$97:AR1065))/AI1065*12)","v":2.7326732673267329E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970,24843549.685514364,1000,0,1000,230,95233.607127805066,24938783.292642169,0,{"$f":"$C$13+SUM($AK$97:AK1066,$AM$97:AM1066)","v":1980000},{"$f":"SUM($AN$97:AN1066,$AO$97:AO1066,$AQ$97:AQ1066)","v":22958783.29264218},{"$f":"SUM($AN$97:AN1066,$AQ$97:AQ1066)","v":223100},{"$f":"(AS1066/(AVERAGE($AR$97:AR1066))/AI1066*12)","v":0.28093589027063759},{"$f":"(AT1066/(AVERAGE($AR$97:AR1066))/AI1066*12)","v":2.7299703264094953E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,971,24941013.292642169,1000,0,1000,230,95607.217621794975,25036620.510263965,0,{"$f":"$C$13+SUM($AK$97:AK1067,$AM$97:AM1067)","v":1982000},{"$f":"SUM($AN$97:AN1067,$AO$97:AO1067,$AQ$97:AQ1067)","v":23054620.510263976},{"$f":"SUM($AN$97:AN1067,$AQ$97:AQ1067)","v":223330},{"$f":"(AS1067/(AVERAGE($AR$97:AR1067))/AI1067*12)","v":0.28153959501753184},{"$f":"(AT1067/(AVERAGE($AR$97:AR1067))/AI1067*12)","v":2.7272727272727275E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972,25038850.510263965,1000,0,1000,230,95982.260289345184,25134832.770553309,0,{"$f":"$C$13+SUM($AK$97:AK1068,$AM$97:AM1068)","v":1984000},{"$f":"SUM($AN$97:AN1068,$AO$97:AO1068,$AQ$97:AQ1068)","v":23150832.770553321},{"$f":"SUM($AN$97:AN1068,$AQ$97:AQ1068)","v":223560},{"$f":"(AS1068/(AVERAGE($AR$97:AR1068))/AI1068*12)","v":0.28214486698296615},{"$f":"(AT1068/(AVERAGE($AR$97:AR1068))/AI1068*12)","v":2.7245804540967427E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973,25137062.770553309,1000,0,1000,230,96358.740620454351,25233421.511173762,0,{"$f":"$C$13+SUM($AK$97:AK1069,$AM$97:AM1069)","v":1986000},{"$f":"SUM($AN$97:AN1069,$AO$97:AO1069,$AQ$97:AQ1069)","v":23247421.511173774},{"$f":"SUM($AN$97:AN1069,$AQ$97:AQ1069)","v":223790},{"$f":"(AS1069/(AVERAGE($AR$97:AR1069))/AI1069*12)","v":0.28275171051738685},{"$f":"(AT1069/(AVERAGE($AR$97:AR1069))/AI1069*12)","v":2.7218934911242606E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974,25235651.511173762,1000,0,1000,230,96736.664126166084,25332388.175299928,0,{"$f":"$C$13+SUM($AK$97:AK1070,$AM$97:AM1070)","v":1988000},{"$f":"SUM($AN$97:AN1070,$AO$97:AO1070,$AQ$97:AQ1070)","v":23344388.175299939},{"$f":"SUM($AN$97:AN1070,$AQ$97:AQ1070)","v":224020},{"$f":"(AS1070/(AVERAGE($AR$97:AR1070))/AI1070*12)","v":0.28336012998411841},{"$f":"(AT1070/(AVERAGE($AR$97:AR1070))/AI1070*12)","v":2.7192118226600989E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,975,25334618.175299928,1000,0,1000,230,97116.036338649734,25431734.211638577,0,{"$f":"$C$13+SUM($AK$97:AK1071,$AM$97:AM1071)","v":1990000},{"$f":"SUM($AN$97:AN1071,$AO$97:AO1071,$AQ$97:AQ1071)","v":23441734.211638588},{"$f":"SUM($AN$97:AN1071,$AQ$97:AQ1071)","v":224250},{"$f":"(AS1071/(AVERAGE($AR$97:AR1071))/AI1071*12)","v":0.28397012975940145},{"$f":"(AT1071/(AVERAGE($AR$97:AR1071))/AI1071*12)","v":2.7165354330708665E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976,25433964.211638577,1000,0,1000,230,97496.862811281215,25531461.07444986,0,{"$f":"$C$13+SUM($AK$97:AK1072,$AM$97:AM1072)","v":1992000},{"$f":"SUM($AN$97:AN1072,$AO$97:AO1072,$AQ$97:AQ1072)","v":23539461.074449871},{"$f":"SUM($AN$97:AN1072,$AQ$97:AQ1072)","v":224480},{"$f":"(AS1072/(AVERAGE($AR$97:AR1072))/AI1072*12)","v":0.28458171423243234},{"$f":"(AT1072/(AVERAGE($AR$97:AR1072))/AI1072*12)","v":2.7138643067846609E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,977,25533691.07444986,1000,0,1000,230,97879.149118724454,25631570.223568585,0,{"$f":"$C$13+SUM($AK$97:AK1073,$AM$97:AM1073)","v":1994000},{"$f":"SUM($AN$97:AN1073,$AO$97:AO1073,$AQ$97:AQ1073)","v":23637570.223568596},{"$f":"SUM($AN$97:AN1073,$AQ$97:AQ1073)","v":224710},{"$f":"(AS1073/(AVERAGE($AR$97:AR1073))/AI1073*12)","v":0.28519488780540159},{"$f":"(AT1073/(AVERAGE($AR$97:AR1073))/AI1073*12)","v":2.7111984282907659E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978,25633800.223568585,1000,0,1000,230,98262.900857012908,25732063.124425597,0,{"$f":"$C$13+SUM($AK$97:AK1074,$AM$97:AM1074)","v":1996000},{"$f":"SUM($AN$97:AN1074,$AO$97:AO1074,$AQ$97:AQ1074)","v":23736063.124425609},{"$f":"SUM($AN$97:AN1074,$AQ$97:AQ1074)","v":224940},{"$f":"(AS1074/(AVERAGE($AR$97:AR1074))/AI1074*12)","v":0.28580965489353338},{"$f":"(AT1074/(AVERAGE($AR$97:AR1074))/AI1074*12)","v":2.708537782139352E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979,25734293.124425597,1000,0,1000,230,98648.123643631465,25832941.24806923,0,{"$f":"$C$13+SUM($AK$97:AK1075,$AM$97:AM1075)","v":1998000},{"$f":"SUM($AN$97:AN1075,$AO$97:AO1075,$AQ$97:AQ1075)","v":23834941.248069242},{"$f":"SUM($AN$97:AN1075,$AQ$97:AQ1075)","v":225170},{"$f":"(AS1075/(AVERAGE($AR$97:AR1075))/AI1075*12)","v":0.28642601992512456},{"$f":"(AT1075/(AVERAGE($AR$97:AR1075))/AI1075*12)","v":2.7058823529411769E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,980,25835171.24806923,1000,0,1000,230,99034.823117598717,25934206.071186829,0,{"$f":"$C$13+SUM($AK$97:AK1076,$AM$97:AM1076)","v":2000000},{"$f":"SUM($AN$97:AN1076,$AO$97:AO1076,$AQ$97:AQ1076)","v":23934206.071186841},{"$f":"SUM($AN$97:AN1076,$AQ$97:AQ1076)","v":225400},{"$f":"(AS1076/(AVERAGE($AR$97:AR1076))/AI1076*12)","v":0.28704398734158398},{"$f":"(AT1076/(AVERAGE($AR$97:AR1076))/AI1076*12)","v":2.7032321253672867E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,981,25936436.071186829,1000,0,1000,230,99423.004939549501,26035859.076126378,0,{"$f":"$C$13+SUM($AK$97:AK1077,$AM$97:AM1077)","v":2002000},{"$f":"SUM($AN$97:AN1077,$AO$97:AO1077,$AQ$97:AQ1077)","v":24033859.076126389},{"$f":"SUM($AN$97:AN1077,$AQ$97:AQ1077)","v":225630},{"$f":"(AS1077/(AVERAGE($AR$97:AR1077))/AI1077*12)","v":0.28766356159747197},{"$f":"(AT1077/(AVERAGE($AR$97:AR1077))/AI1077*12)","v":2.7005870841487279E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,982,26038089.076126378,1000,0,1000,230,99812.674791817786,26137901.750918195,0,{"$f":"$C$13+SUM($AK$97:AK1078,$AM$97:AM1078)","v":2004000},{"$f":"SUM($AN$97:AN1078,$AO$97:AO1078,$AQ$97:AQ1078)","v":24133901.750918206},{"$f":"SUM($AN$97:AN1078,$AQ$97:AQ1078)","v":225860},{"$f":"(AS1078/(AVERAGE($AR$97:AR1078))/AI1078*12)","v":0.2882847471605402},{"$f":"(AT1078/(AVERAGE($AR$97:AR1078))/AI1078*12)","v":2.6979472140762463E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983,26140131.750918195,1000,0,1000,230,100203.83837851975,26240335.589296713,0,{"$f":"$C$13+SUM($AK$97:AK1079,$AM$97:AM1079)","v":2006000},{"$f":"SUM($AN$97:AN1079,$AO$97:AO1079,$AQ$97:AQ1079)","v":24234335.589296725},{"$f":"SUM($AN$97:AN1079,$AQ$97:AQ1079)","v":226090},{"$f":"(AS1079/(AVERAGE($AR$97:AR1079))/AI1079*12)","v":0.28890754851177108},{"$f":"(AT1079/(AVERAGE($AR$97:AR1079))/AI1079*12)","v":2.6953125000000002E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,984,26242565.589296713,1000,0,1000,230,100596.5014256374,26343162.090722352,0,{"$f":"$C$13+SUM($AK$97:AK1080,$AM$97:AM1080)","v":2008000},{"$f":"SUM($AN$97:AN1080,$AO$97:AO1080,$AQ$97:AQ1080)","v":24335162.090722363},{"$f":"SUM($AN$97:AN1080,$AQ$97:AQ1080)","v":226320},{"$f":"(AS1080/(AVERAGE($AR$97:AR1080))/AI1080*12)","v":0.28953197014541776},{"$f":"(AT1080/(AVERAGE($AR$97:AR1080))/AI1080*12)","v":2.6926829268292683E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,985,26345392.090722352,1000,0,1000,230,100990.66968110234,26446382.760403454,0,{"$f":"$C$13+SUM($AK$97:AK1081,$AM$97:AM1081)","v":2010000},{"$f":"SUM($AN$97:AN1081,$AO$97:AO1081,$AQ$97:AQ1081)","v":24436382.760403465},{"$f":"SUM($AN$97:AN1081,$AQ$97:AQ1081)","v":226550},{"$f":"(AS1081/(AVERAGE($AR$97:AR1081))/AI1081*12)","v":0.29015801656904405},{"$f":"(AT1081/(AVERAGE($AR$97:AR1081))/AI1081*12)","v":2.6900584795321635E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,986,26448612.760403454,1000,0,1000,230,101386.3489148799,26549999.109318335,0,{"$f":"$C$13+SUM($AK$97:AK1082,$AM$97:AM1082)","v":2012000},{"$f":"SUM($AN$97:AN1082,$AO$97:AO1082,$AQ$97:AQ1082)","v":24537999.109318346},{"$f":"SUM($AN$97:AN1082,$AQ$97:AQ1082)","v":226780},{"$f":"(AS1082/(AVERAGE($AR$97:AR1082))/AI1082*12)","v":0.29078569230356455},{"$f":"(AT1082/(AVERAGE($AR$97:AR1082))/AI1082*12)","v":2.6874391431353454E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987,26552229.109318335,1000,0,1000,230,101783.54491905362,26654012.65423739,0,{"$f":"$C$13+SUM($AK$97:AK1083,$AM$97:AM1083)","v":2014000},{"$f":"SUM($AN$97:AN1083,$AO$97:AO1083,$AQ$97:AQ1083)","v":24640012.654237401},{"$f":"SUM($AN$97:AN1083,$AQ$97:AQ1083)","v":227010},{"$f":"(AS1083/(AVERAGE($AR$97:AR1083))/AI1083*12)","v":0.29141500188328506},{"$f":"(AT1083/(AVERAGE($AR$97:AR1083))/AI1083*12)","v":2.6848249027237353E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,988,26656242.65423739,1000,0,1000,230,102182.26350791,26758424.9177453,0,{"$f":"$C$13+SUM($AK$97:AK1084,$AM$97:AM1084)","v":2016000},{"$f":"SUM($AN$97:AN1084,$AO$97:AO1084,$AQ$97:AQ1084)","v":24742424.917745311},{"$f":"SUM($AN$97:AN1084,$AQ$97:AQ1084)","v":227240},{"$f":"(AS1084/(AVERAGE($AR$97:AR1084))/AI1084*12)","v":0.29204594985594257},{"$f":"(AT1084/(AVERAGE($AR$97:AR1084))/AI1084*12)","v":2.6822157434402334E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989,26760654.9177453,1000,0,1000,230,102582.51051802364,26863237.428263322,0,{"$f":"$C$13+SUM($AK$97:AK1085,$AM$97:AM1085)","v":2018000},{"$f":"SUM($AN$97:AN1085,$AO$97:AO1085,$AQ$97:AQ1085)","v":24845237.428263333},{"$f":"SUM($AN$97:AN1085,$AQ$97:AQ1085)","v":227470},{"$f":"(AS1085/(AVERAGE($AR$97:AR1085))/AI1085*12)","v":0.29267854078274613},{"$f":"(AT1085/(AVERAGE($AR$97:AR1085))/AI1085*12)","v":2.6796116504854369E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,26865467.428263322,1000,0,1000,230,102984.29180834274,26968451.720071666,0,{"$f":"$C$13+SUM($AK$97:AK1086,$AM$97:AM1086)","v":2020000},{"$f":"SUM($AN$97:AN1086,$AO$97:AO1086,$AQ$97:AQ1086)","v":24948451.720071677},{"$f":"SUM($AN$97:AN1086,$AQ$97:AQ1086)","v":227700},{"$f":"(AS1086/(AVERAGE($AR$97:AR1086))/AI1086*12)","v":0.29331277923841725},{"$f":"(AT1086/(AVERAGE($AR$97:AR1086))/AI1086*12)","v":2.6770126091173619E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991,26970681.720071666,1000,0,1000,230,103387.61326027471,27074069.333331939,0,{"$f":"$C$13+SUM($AK$97:AK1087,$AM$97:AM1087)","v":2022000},{"$f":"SUM($AN$97:AN1087,$AO$97:AO1087,$AQ$97:AQ1087)","v":25052069.33333195},{"$f":"SUM($AN$97:AN1087,$AQ$97:AQ1087)","v":227930},{"$f":"(AS1087/(AVERAGE($AR$97:AR1087))/AI1087*12)","v":0.29394866981123069},{"$f":"(AT1087/(AVERAGE($AR$97:AR1087))/AI1087*12)","v":2.6744186046511629E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,992,27076299.333331939,1000,0,1000,230,103792.48077777243,27180091.814109713,0,{"$f":"$C$13+SUM($AK$97:AK1088,$AM$97:AM1088)","v":2024000},{"$f":"SUM($AN$97:AN1088,$AO$97:AO1088,$AQ$97:AQ1088)","v":25156091.814109724},{"$f":"SUM($AN$97:AN1088,$AQ$97:AQ1088)","v":228160},{"$f":"(AS1088/(AVERAGE($AR$97:AR1088))/AI1088*12)","v":0.29458621710305555},{"$f":"(AT1088/(AVERAGE($AR$97:AR1088))/AI1088*12)","v":2.6718296224588576E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,993,27182321.814109713,1000,0,1000,230,104198.90028742056,27286520.714397132,0,{"$f":"$C$13+SUM($AK$97:AK1089,$AM$97:AM1089)","v":2026000},{"$f":"SUM($AN$97:AN1089,$AO$97:AO1089,$AQ$97:AQ1089)","v":25260520.714397144},{"$f":"SUM($AN$97:AN1089,$AQ$97:AQ1089)","v":228390},{"$f":"(AS1089/(AVERAGE($AR$97:AR1089))/AI1089*12)","v":0.29522542572939564},{"$f":"(AT1089/(AVERAGE($AR$97:AR1089))/AI1089*12)","v":2.6692456479690523E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994,27288750.714397132,1000,0,1000,230,104606.87773852235,27393357.592135653,0,{"$f":"$C$13+SUM($AK$97:AK1090,$AM$97:AM1090)","v":2028000},{"$f":"SUM($AN$97:AN1090,$AO$97:AO1090,$AQ$97:AQ1090)","v":25365357.592135664},{"$f":"SUM($AN$97:AN1090,$AQ$97:AQ1090)","v":228620},{"$f":"(AS1090/(AVERAGE($AR$97:AR1090))/AI1090*12)","v":0.29586630031943151},{"$f":"(AT1090/(AVERAGE($AR$97:AR1090))/AI1090*12)","v":2.6666666666666666E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995,27395587.592135653,1000,0,1000,230,105016.41910318668,27500604.011238839,0,{"$f":"$C$13+SUM($AK$97:AK1091,$AM$97:AM1091)","v":2030000},{"$f":"SUM($AN$97:AN1091,$AO$97:AO1091,$AQ$97:AQ1091)","v":25470604.011238851},{"$f":"SUM($AN$97:AN1091,$AQ$97:AQ1091)","v":228850},{"$f":"(AS1091/(AVERAGE($AR$97:AR1091))/AI1091*12)","v":0.29650884551606116},{"$f":"(AT1091/(AVERAGE($AR$97:AR1091))/AI1091*12)","v":2.664092664092664E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,996,27502834.011238839,1000,0,1000,230,105427.53037641554,27608261.541615255,0,{"$f":"$C$13+SUM($AK$97:AK1092,$AM$97:AM1092)","v":2032000},{"$f":"SUM($AN$97:AN1092,$AO$97:AO1092,$AQ$97:AQ1092)","v":25576261.541615266},{"$f":"SUM($AN$97:AN1092,$AQ$97:AQ1092)","v":229080},{"$f":"(AS1092/(AVERAGE($AR$97:AR1092))/AI1092*12)","v":0.2971530659759416},{"$f":"(AT1092/(AVERAGE($AR$97:AR1092))/AI1092*12)","v":2.6615236258437799E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,997,27610491.541615255,1000,0,1000,230,105840.21757619182,27716331.759191446,0,{"$f":"$C$13+SUM($AK$97:AK1093,$AM$97:AM1093)","v":2034000},{"$f":"SUM($AN$97:AN1093,$AO$97:AO1093,$AQ$97:AQ1093)","v":25682331.759191457},{"$f":"SUM($AN$97:AN1093,$AQ$97:AQ1093)","v":229310},{"$f":"(AS1093/(AVERAGE($AR$97:AR1093))/AI1093*12)","v":0.29779896636953007},{"$f":"(AT1093/(AVERAGE($AR$97:AR1093))/AI1093*12)","v":2.6589595375722543E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,998,27718561.759191446,1000,0,1000,230,106254.48674356721,27824816.245935012,0,{"$f":"$C$13+SUM($AK$97:AK1094,$AM$97:AM1094)","v":2036000},{"$f":"SUM($AN$97:AN1094,$AO$97:AO1094,$AQ$97:AQ1094)","v":25788816.245935023},{"$f":"SUM($AN$97:AN1094,$AQ$97:AQ1094)","v":229540},{"$f":"(AS1094/(AVERAGE($AR$97:AR1094))/AI1094*12)","v":0.29844655138112636},{"$f":"(AT1094/(AVERAGE($AR$97:AR1094))/AI1094*12)","v":2.6564003849855631E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999,27827046.245935012,1000,0,1000,230,106670.34394275089,27933716.589877762,0,{"$f":"$C$13+SUM($AK$97:AK1095,$AM$97:AM1095)","v":2038000},{"$f":"SUM($AN$97:AN1095,$AO$97:AO1095,$AQ$97:AQ1095)","v":25895716.589877773},{"$f":"SUM($AN$97:AN1095,$AQ$97:AQ1095)","v":229770},{"$f":"(AS1095/(AVERAGE($AR$97:AR1095))/AI1095*12)","v":0.29909582570891402},{"$f":"(AT1095/(AVERAGE($AR$97:AR1095))/AI1095*12)","v":2.6538461538461538E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,27935946.589877762,1000,0,1000,230,107087.79526119809,28043034.385138959,0,{"$f":"$C$13+SUM($AK$97:AK1096,$AM$97:AM1096)","v":2040000},{"$f":"SUM($AN$97:AN1096,$AO$97:AO1096,$AQ$97:AQ1096)","v":26003034.38513897},{"$f":"SUM($AN$97:AN1096,$AQ$97:AQ1096)","v":230000},{"$f":"(AS1096/(AVERAGE($AR$97:AR1096))/AI1096*12)","v":0.29974679406500254},{"$f":"(AT1096/(AVERAGE($AR$97:AR1096))/AI1096*12)","v":2.6512968299711817E-3}]