{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Loan Calculator"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Loan Calculator","index":0,"n_rows":2050,"n_cols":10,"rows_kept":2050,"cut":false,"hidden":false,"merged":[[1,0,2,10],[8,5,8,8],[6,6,6,8],[5,5,5,8],[7,5,7,8],[5,0,5,2],[6,0,6,2],[7,0,7,2],[8,0,8,2],[9,0,9,2],[3,0,3,10],[11,0,11,10],[10,0,10,4],[10,5,10,10]]}
[]
["PRIVATE LOAN REPAYMENT CALCULATOR"]
[]
[]
[]
["Loan Amount",null,null,70000,null,"Total Number of Installments",null,null,null,{"$f":"IFERROR(IF(D9=\"Monthly\",(D8*12),IF(D9=\"Fortnightly\",(D8*26),IF(D9=\"Weekly\",(D8*52),0))),0)","v":520}]
["Interest Rate",null,null,0.02,null,{"$f":"IF(D9>0,D9,\"\")","v":"Fortnightly"},"Repayment Amount",null,null,{"$f":"IFERROR((PMT(D7/J9,J6,-D6,0,0)),0)","v":163.37964918357935}]
["Loan Term in Years",null,null,20,null,"Total Interest Amount",null,null,null,{"$f":"IFERROR((CUMIPMT(D7/J9,J6,D6,1,J6,0)),0)","v":-14957.417575461266}]
["Repayment Frequency",null,null,"Fortnightly",null,"Installment/year",null,null,null,{"$f":"IFERROR((IF(D9=\"Monthly\",12,IF(D9=\"Fortnightly\",26,IF(D9=\"Weekly\",52,0)))),0)","v":26}]
[]
["Total Amount to be repaid:",null,null,null,null,{"$f":"IF(D6*D7*D8>0,D6+(-J8),\"enter values\")","v":84957.417575461266}]
[]
[]
["Installment","Interest","Repayment","Balance"]
[]
[{"$f":"IFERROR(IF(D6*D7*D8*J7>0,1,\"\"),\"\")","v":1},{"$f":"IFERROR(IF(D6*D7*D8>0,(ROUNDUP((D6*$D$7)/$J$9,3)),\"\"),\"\")","v":53.846999999999994},{"$f":"IFERROR(IF(D6*D7*D8>0,J7,\"\"),\"\")","v":163.37964918357935},{"$f":"IFERROR(ROUND(D6+B16-C16,2),\"\")","v":69890.47}]
[{"$f":"IFERROR(IF(D16>0,A16+1,\"\"),\"\")","v":2},{"$f":"IFERROR(IF(D16>0,(ROUND((D16*$D$7)/($J$9),2)),\"\"),\"\")","v":53.76},{"$f":"IFERROR(IF(AND(D16>0,D16<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},{"$f":"IFERROR(IF(ROUND((D16+B17)-C17,2)>0.1,ROUND((D16+B17)-C17,2),0),\"\")","v":69780.850000000006}]
[{"$f":"IFERROR(IF(D17>0,A17+1,\"\"),\"\")","v":3},{"$f":"IFERROR(IF(D17>0,(ROUND((D17*$D$7)/($J$9),2)),\"\"),\"\")","v":53.68},{"$f":"IFERROR(IF(AND(D17>0,D17<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},{"$f":"IFERROR(IF(ROUND((D17+B18)-C18,2)>0.1,ROUND((D17+B18)-C18,2),0),\"\")","v":69671.149999999994}]
[4,{"$f":"IFERROR(IF(D18>0,(ROUND((D18*$D$7)/($J$9),2)),\"\"),\"\")","v":53.59},163.37964918357935,69561.36]
[5,53.51,163.37964918357935,69451.490000000005]
[6,{"$f":"IFERROR(IF(D20>0,(ROUND((D20*$D$7)/($J$9),2)),\"\"),\"\")","v":53.42},163.37964918357935,69341.53]
[7,53.34,163.37964918357935,69231.490000000005]
[8,53.25,163.37964918357935,69121.36]
[9,53.17,163.37964918357935,69011.149999999994]
[10,53.09,163.37964918357935,68900.86]
[11,53,163.37964918357935,68790.48]
[12,52.92,163.37964918357935,68680.02]
[13,52.83,163.37964918357935,68569.47]
[{"$f":"IFERROR(IF(D28>0,A28+1,\"\"),\"\")","v":14},{"$f":"IFERROR(IF(D28>0,(ROUND((D28*$D$7)/($J$9),2)),\"\"),\"\")","v":52.75},163.37964918357935,{"$f":"IFERROR(IF(ROUND((D28+B29)-C29,2)>0.1,ROUND((D28+B29)-C29,2),0),\"\")","v":68458.84}]
[15,52.66,163.37964918357935,68348.12]
[16,52.58,163.37964918357935,68237.320000000007]
[17,52.49,163.37964918357935,68126.429999999993]
[18,52.4,163.37964918357935,68015.45]
[19,52.32,163.37964918357935,67904.39]
[20,52.23,163.37964918357935,67793.240000000005]
[21,52.15,163.37964918357935,67682.009999999995]
[22,52.06,163.37964918357935,67570.69]
[23,51.98,163.37964918357935,67459.289999999994]
[24,51.89,163.37964918357935,67347.8]
[25,51.81,163.37964918357935,67236.23]
[26,51.72,163.37964918357935,67124.570000000007]
[27,51.63,163.37964918357935,67012.820000000007]
[28,51.55,163.37964918357935,66900.990000000005]
[29,51.46,163.37964918357935,66789.070000000007]
[30,51.38,163.37964918357935,66677.070000000007]
[31,51.29,163.37964918357935,66564.98]
[32,51.2,163.37964918357935,66452.800000000003]
[33,51.12,163.37964918357935,66340.539999999994]
[34,51.03,163.37964918357935,66228.19]
[35,50.94,163.37964918357935,66115.75]
[36,50.86,163.37964918357935,66003.23]
[37,50.77,163.37964918357935,65890.62]
[38,50.69,163.37964918357935,65777.929999999993]
[39,50.6,163.37964918357935,65665.149999999994]
[40,50.51,163.37964918357935,65552.28]
[41,50.42,163.37964918357935,65439.32]
[42,50.34,163.37964918357935,65326.28]
[43,50.25,163.37964918357935,65213.15]
[44,50.16,163.37964918357935,65099.93]
[45,50.08,163.37964918357935,64986.63]
[46,49.99,163.37964918357935,64873.24]
[47,49.9,163.37964918357935,64759.76]
[48,49.82,163.37964918357935,64646.2]
[49,49.73,163.37964918357935,64532.55]
[50,49.64,163.37964918357935,64418.81]
[51,49.55,163.37964918357935,64304.98]
[52,49.47,163.37964918357935,64191.07]
[53,49.38,163.37964918357935,64077.07]
[54,49.29,163.37964918357935,63962.98]
[55,49.2,163.37964918357935,63848.800000000003]
[56,49.11,163.37964918357935,63734.53]
[57,49.03,163.37964918357935,63620.18]
[58,48.94,163.37964918357935,63505.74]
[59,48.85,163.37964918357935,63391.21]
[60,48.76,163.37964918357935,63276.59]
[61,48.67,163.37964918357935,63161.88]
[62,48.59,163.37964918357935,63047.09]
[63,48.5,163.37964918357935,62932.21]
[64,48.41,163.37964918357935,62817.24]
[65,48.32,163.37964918357935,62702.18]
[66,48.23,163.37964918357935,62587.03]
[67,48.14,{"$f":"IFERROR(IF(AND(D81>0,D81<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},62471.79]
[68,48.06,163.37964918357935,62356.47]
[69,47.97,163.37964918357935,62241.06]
[70,47.88,163.37964918357935,62125.56]
[71,47.79,163.37964918357935,62009.97]
[72,47.7,163.37964918357935,61894.29]
[73,47.61,163.37964918357935,61778.52]
[74,47.52,163.37964918357935,61662.66]
[75,47.43,163.37964918357935,61546.71]
[76,47.34,163.37964918357935,61430.67]
[77,47.25,163.37964918357935,61314.54]
[{"$f":"IFERROR(IF(D92>0,A92+1,\"\"),\"\")","v":78},{"$f":"IFERROR(IF(D92>0,(ROUND((D92*$D$7)/($J$9),2)),\"\"),\"\")","v":47.17},163.37964918357935,{"$f":"IFERROR(IF(ROUND((D92+B93)-C93,2)>0.1,ROUND((D92+B93)-C93,2),0),\"\")","v":61198.33}]
[79,47.08,163.37964918357935,61082.03]
[80,46.99,163.37964918357935,60965.64]
[81,46.9,163.37964918357935,60849.16]
[82,46.81,163.37964918357935,60732.59]
[83,46.72,163.37964918357935,60615.93]
[84,46.63,163.37964918357935,60499.18]
[85,46.54,163.37964918357935,60382.34]
[86,46.45,163.37964918357935,60265.41]
[87,46.36,163.37964918357935,60148.39]
[88,46.27,163.37964918357935,60031.28]
[89,46.18,163.37964918357935,59914.080000000002]
[90,46.09,163.37964918357935,59796.79]
[91,46,163.37964918357935,59679.41]
[92,45.91,163.37964918357935,59561.94]
[93,45.82,163.37964918357935,59444.38]
[94,45.73,163.37964918357935,59326.73]
[95,45.64,163.37964918357935,59208.99]
[96,45.55,163.37964918357935,59091.16]
[97,45.45,163.37964918357935,58973.23]
[98,45.36,163.37964918357935,58855.21]
[99,45.27,163.37964918357935,58737.1]
[100,45.18,163.37964918357935,58618.9]
[101,45.09,163.37964918357935,58500.61]
[102,45,163.37964918357935,58382.23]
[103,44.91,163.37964918357935,58263.76]
[104,44.82,163.37964918357935,58145.2]
[105,44.73,163.37964918357935,58026.55]
[106,44.64,163.37964918357935,57907.81]
[107,44.54,163.37964918357935,57788.97]
[108,44.45,163.37964918357935,57670.04]
[109,44.36,163.37964918357935,57551.02]
[110,44.27,163.37964918357935,57431.91]
[111,44.18,163.37964918357935,57312.71]
[112,44.09,163.37964918357935,57193.42]
[113,43.99,163.37964918357935,57074.03]
[114,43.9,163.37964918357935,56954.55]
[115,43.81,163.37964918357935,56834.98]
[116,43.72,163.37964918357935,56715.32]
[117,43.63,163.37964918357935,56595.57]
[118,43.54,163.37964918357935,56475.73]
[119,43.44,163.37964918357935,56355.79]
[120,43.35,163.37964918357935,56235.76]
[121,43.26,163.37964918357935,56115.64]
[122,43.17,163.37964918357935,55995.43]
[123,43.07,163.37964918357935,55875.12]
[124,42.98,163.37964918357935,55754.720000000001]
[125,42.89,163.37964918357935,55634.23]
[126,42.8,163.37964918357935,55513.65]
[127,42.7,163.37964918357935,55392.97]
[128,42.61,163.37964918357935,55272.2]
[129,42.52,163.37964918357935,55151.34]
[130,42.42,163.37964918357935,55030.38]
[131,42.33,{"$f":"IFERROR(IF(AND(D145>0,D145<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},54909.33]
[132,42.24,163.37964918357935,54788.19]
[133,42.14,163.37964918357935,54666.95]
[134,42.05,163.37964918357935,54545.62]
[135,41.96,163.37964918357935,54424.2]
[136,41.86,163.37964918357935,54302.68]
[137,41.77,163.37964918357935,54181.07]
[138,41.68,163.37964918357935,54059.37]
[139,41.58,163.37964918357935,53937.57]
[140,41.49,163.37964918357935,53815.68]
[141,41.4,163.37964918357935,53693.7]
[{"$f":"IFERROR(IF(D156>0,A156+1,\"\"),\"\")","v":142},{"$f":"IFERROR(IF(D156>0,(ROUND((D156*$D$7)/($J$9),2)),\"\"),\"\")","v":41.3},163.37964918357935,{"$f":"IFERROR(IF(ROUND((D156+B157)-C157,2)>0.1,ROUND((D156+B157)-C157,2),0),\"\")","v":53571.62}]
[143,41.21,163.37964918357935,53449.45]
[144,41.11,163.37964918357935,53327.18]
[145,41.02,163.37964918357935,53204.82]
[146,40.93,163.37964918357935,53082.37]
[147,40.83,163.37964918357935,52959.82]
[148,40.74,163.37964918357935,52837.18]
[149,40.64,163.37964918357935,52714.44]
[150,40.549999999999997,163.37964918357935,52591.61]
[151,40.46,163.37964918357935,52468.69]
[152,40.36,163.37964918357935,52345.67]
[153,40.270000000000003,163.37964918357935,52222.559999999998]
[154,40.17,163.37964918357935,52099.35]
[155,40.08,163.37964918357935,51976.05]
[156,39.979999999999997,163.37964918357935,51852.65]
[157,39.89,163.37964918357935,51729.16]
[158,39.79,163.37964918357935,51605.57]
[159,39.700000000000003,163.37964918357935,51481.89]
[160,39.6,163.37964918357935,51358.11]
[161,39.51,163.37964918357935,51234.239999999998]
[162,39.409999999999997,163.37964918357935,51110.27]
[163,39.32,163.37964918357935,50986.21]
[164,39.22,163.37964918357935,50862.05]
[165,39.119999999999997,163.37964918357935,50737.79]
[166,39.03,163.37964918357935,50613.440000000002]
[167,38.93,163.37964918357935,50488.99]
[168,38.840000000000003,163.37964918357935,50364.45]
[169,38.74,163.37964918357935,50239.81]
[170,38.65,163.37964918357935,50115.08]
[171,38.549999999999997,163.37964918357935,49990.25]
[172,38.450000000000003,163.37964918357935,49865.32]
[173,38.36,163.37964918357935,49740.3]
[174,38.26,163.37964918357935,49615.18]
[175,38.17,163.37964918357935,49489.97]
[176,38.07,163.37964918357935,49364.66]
[177,37.97,163.37964918357935,49239.25]
[178,37.880000000000003,163.37964918357935,49113.75]
[179,37.78,163.37964918357935,48988.15]
[180,37.68,163.37964918357935,48862.45]
[181,37.590000000000003,163.37964918357935,48736.66]
[182,37.49,163.37964918357935,48610.77]
[183,37.39,163.37964918357935,48484.78]
[184,37.299999999999997,163.37964918357935,48358.7]
[185,37.200000000000003,163.37964918357935,48232.52]
[186,37.1,163.37964918357935,48106.239999999998]
[187,37,163.37964918357935,47979.86]
[188,36.909999999999997,163.37964918357935,47853.39]
[189,36.81,163.37964918357935,47726.82]
[190,36.71,163.37964918357935,47600.15]
[191,36.619999999999997,163.37964918357935,47473.39]
[192,36.520000000000003,163.37964918357935,47346.53]
[193,36.42,163.37964918357935,47219.57]
[194,36.32,163.37964918357935,47092.51]
[195,36.229999999999997,{"$f":"IFERROR(IF(AND(D209>0,D209<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},46965.36]
[196,36.130000000000003,163.37964918357935,46838.11]
[197,36.03,163.37964918357935,46710.76]
[198,35.93,163.37964918357935,46583.31]
[199,35.83,163.37964918357935,46455.76]
[200,35.74,163.37964918357935,46328.12]
[201,35.64,163.37964918357935,46200.38]
[202,35.54,163.37964918357935,46072.54]
[203,35.44,163.37964918357935,45944.6]
[204,35.340000000000003,163.37964918357935,45816.56]
[205,35.24,163.37964918357935,45688.42]
[{"$f":"IFERROR(IF(D220>0,A220+1,\"\"),\"\")","v":206},{"$f":"IFERROR(IF(D220>0,(ROUND((D220*$D$7)/($J$9),2)),\"\"),\"\")","v":35.14},163.37964918357935,{"$f":"IFERROR(IF(ROUND((D220+B221)-C221,2)>0.1,ROUND((D220+B221)-C221,2),0),\"\")","v":45560.18}]
[207,35.049999999999997,163.37964918357935,45431.85]
[208,34.950000000000003,163.37964918357935,45303.42]
[209,34.85,163.37964918357935,45174.89]
[210,34.75,163.37964918357935,45046.26]
[211,34.65,163.37964918357935,44917.53]
[212,34.549999999999997,163.37964918357935,44788.7]
[213,34.450000000000003,163.37964918357935,44659.77]
[214,34.35,163.37964918357935,44530.74]
[215,{"$f":"IFERROR(IF(D229>0,(ROUND((D229*$D$7)/($J$9),2)),\"\"),\"\")","v":34.25},163.37964918357935,44401.61]
[216,34.159999999999997,163.37964918357935,44272.39]
[217,34.06,163.37964918357935,44143.07]
[218,33.96,163.37964918357935,44013.65]
[219,33.86,163.37964918357935,43884.13]
[220,33.76,163.37964918357935,43754.51]
[221,33.659999999999997,163.37964918357935,43624.79]
[222,33.56,163.37964918357935,43494.97]
[223,33.46,163.37964918357935,43365.05]
[224,33.36,163.37964918357935,43235.03]
[225,33.26,163.37964918357935,43104.91]
[226,33.159999999999997,163.37964918357935,42974.69]
[227,33.06,163.37964918357935,42844.37]
[228,32.96,163.37964918357935,42713.95]
[229,32.86,163.37964918357935,42583.43]
[230,32.76,163.37964918357935,42452.81]
[231,32.659999999999997,163.37964918357935,42322.09]
[232,32.56,163.37964918357935,42191.27]
[233,32.450000000000003,163.37964918357935,42060.34]
[234,32.35,163.37964918357935,41929.31]
[235,32.25,163.37964918357935,41798.18]
[236,32.15,163.37964918357935,41666.949999999997]
[237,32.049999999999997,163.37964918357935,41535.620000000003]
[238,31.95,163.37964918357935,41404.19]
[239,31.85,163.37964918357935,41272.660000000003]
[240,31.75,163.37964918357935,41141.03]
[241,31.65,163.37964918357935,41009.300000000003]
[242,31.55,163.37964918357935,40877.47]
[243,31.44,163.37964918357935,40745.53]
[244,31.34,163.37964918357935,40613.49]
[245,31.24,163.37964918357935,40481.35]
[246,31.14,163.37964918357935,40349.11]
[247,31.04,163.37964918357935,40216.769999999997]
[248,30.94,163.37964918357935,40084.33]
[249,30.83,163.37964918357935,39951.78]
[250,30.73,163.37964918357935,39819.129999999997]
[251,30.63,163.37964918357935,39686.379999999997]
[252,30.53,163.37964918357935,39553.53]
[253,30.43,163.37964918357935,39420.58]
[254,30.32,163.37964918357935,39287.519999999997]
[255,30.22,163.37964918357935,39154.36]
[256,30.12,163.37964918357935,39021.1]
[257,30.02,163.37964918357935,38887.74]
[258,29.91,163.37964918357935,38754.269999999997]
[259,29.81,{"$f":"IFERROR(IF(AND(D273>0,D273<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},38620.699999999997]
[260,29.71,163.37964918357935,38487.03]
[261,29.61,163.37964918357935,38353.26]
[262,29.5,163.37964918357935,38219.379999999997]
[263,29.4,163.37964918357935,38085.4]
[264,29.3,163.37964918357935,37951.32]
[265,29.19,163.37964918357935,37817.129999999997]
[266,29.09,163.37964918357935,37682.839999999997]
[267,28.99,163.37964918357935,37548.449999999997]
[268,28.88,163.37964918357935,37413.949999999997]
[269,28.78,163.37964918357935,37279.35]
[{"$f":"IFERROR(IF(D284>0,A284+1,\"\"),\"\")","v":270},{"$f":"IFERROR(IF(D284>0,(ROUND((D284*$D$7)/($J$9),2)),\"\"),\"\")","v":28.68},163.37964918357935,{"$f":"IFERROR(IF(ROUND((D284+B285)-C285,2)>0.1,ROUND((D284+B285)-C285,2),0),\"\")","v":37144.65}]
[271,28.57,163.37964918357935,37009.839999999997]
[272,28.47,163.37964918357935,36874.93]
[273,28.37,163.37964918357935,36739.919999999998]
[274,28.26,163.37964918357935,36604.800000000003]
[275,28.16,163.37964918357935,36469.58]
[276,28.05,163.37964918357935,36334.25]
[277,27.95,163.37964918357935,36198.82]
[278,27.85,163.37964918357935,36063.29]
[279,27.74,163.37964918357935,35927.65]
[280,27.64,163.37964918357935,35791.910000000003]
[281,27.53,163.37964918357935,35656.06]
[282,27.43,163.37964918357935,35520.11]
[283,27.32,163.37964918357935,35384.050000000003]
[284,27.22,163.37964918357935,35247.89]
[285,27.11,163.37964918357935,35111.620000000003]
[286,27.01,163.37964918357935,34975.25]
[287,26.9,163.37964918357935,34838.769999999997]
[288,26.8,163.37964918357935,34702.19]
[289,26.69,163.37964918357935,34565.5]
[290,26.59,163.37964918357935,34428.71]
[291,26.48,163.37964918357935,34291.81]
[292,26.38,163.37964918357935,34154.81]
[293,26.27,163.37964918357935,34017.699999999997]
[294,26.17,163.37964918357935,33880.49]
[295,26.06,163.37964918357935,33743.17]
[296,25.96,163.37964918357935,33605.75]
[297,25.85,163.37964918357935,33468.22]
[298,25.74,163.37964918357935,33330.58]
[299,25.64,163.37964918357935,33192.839999999997]
[300,25.53,163.37964918357935,33054.99]
[301,25.43,163.37964918357935,32917.040000000001]
[302,25.32,163.37964918357935,32778.980000000003]
[303,25.21,163.37964918357935,32640.81]
[304,25.11,163.37964918357935,32502.54]
[305,25,163.37964918357935,32364.16]
[306,24.9,163.37964918357935,32225.68]
[307,24.79,163.37964918357935,32087.09]
[308,24.68,163.37964918357935,31948.39]
[309,24.58,163.37964918357935,31809.59]
[310,24.47,163.37964918357935,31670.68]
[311,24.36,163.37964918357935,31531.66]
[312,24.26,163.37964918357935,31392.54]
[313,24.15,163.37964918357935,31253.31]
[314,24.04,163.37964918357935,31113.97]
[315,23.93,163.37964918357935,30974.52]
[316,23.83,163.37964918357935,30834.97]
[317,23.72,163.37964918357935,30695.31]
[318,23.61,163.37964918357935,30555.54]
[319,23.5,163.37964918357935,30415.66]
[320,23.4,163.37964918357935,30275.68]
[321,23.29,163.37964918357935,30135.59]
[322,23.18,163.37964918357935,29995.39]
[323,23.07,{"$f":"IFERROR(IF(AND(D337>0,D337<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},29855.08]
[324,22.97,163.37964918357935,29714.67]
[325,22.86,163.37964918357935,29574.15]
[326,22.75,163.37964918357935,29433.52]
[327,22.64,163.37964918357935,29292.78]
[328,22.53,163.37964918357935,29151.93]
[329,22.42,163.37964918357935,29010.97]
[330,22.32,163.37964918357935,28869.91]
[331,22.21,163.37964918357935,28728.74]
[332,22.1,163.37964918357935,28587.46]
[333,21.99,163.37964918357935,28446.07]
[{"$f":"IFERROR(IF(D348>0,A348+1,\"\"),\"\")","v":334},{"$f":"IFERROR(IF(D348>0,(ROUND((D348*$D$7)/($J$9),2)),\"\"),\"\")","v":21.88},163.37964918357935,{"$f":"IFERROR(IF(ROUND((D348+B349)-C349,2)>0.1,ROUND((D348+B349)-C349,2),0),\"\")","v":28304.57}]
[335,21.77,163.37964918357935,28162.959999999999]
[336,21.66,163.37964918357935,28021.24]
[337,21.55,163.37964918357935,27879.41]
[338,21.45,163.37964918357935,27737.48]
[339,21.34,163.37964918357935,27595.439999999999]
[340,21.23,163.37964918357935,27453.29]
[341,21.12,163.37964918357935,27311.03]
[342,21.01,163.37964918357935,27168.66]
[343,20.9,163.37964918357935,27026.18]
[344,20.79,163.37964918357935,26883.59]
[345,20.68,163.37964918357935,26740.89]
[346,20.57,163.37964918357935,26598.080000000002]
[347,20.46,163.37964918357935,26455.16]
[348,20.350000000000001,163.37964918357935,26312.13]
[349,20.239999999999998,163.37964918357935,26168.99]
[350,20.13,163.37964918357935,26025.74]
[351,20.02,163.37964918357935,25882.38]
[352,19.91,163.37964918357935,25738.91]
[353,19.8,163.37964918357935,25595.33]
[354,19.690000000000001,163.37964918357935,25451.64]
[355,19.579999999999998,163.37964918357935,25307.84]
[356,19.47,163.37964918357935,25163.93]
[357,19.36,163.37964918357935,25019.91]
[358,19.25,163.37964918357935,24875.78]
[359,19.14,163.37964918357935,24731.54]
[360,19.02,163.37964918357935,24587.18]
[361,18.91,163.37964918357935,24442.71]
[362,18.8,163.37964918357935,24298.13]
[363,18.690000000000001,163.37964918357935,24153.439999999999]
[364,18.579999999999998,163.37964918357935,24008.639999999999]
[365,18.47,163.37964918357935,23863.73]
[366,18.36,163.37964918357935,23718.71]
[367,18.25,163.37964918357935,23573.58]
[368,18.13,163.37964918357935,23428.33]
[369,18.02,163.37964918357935,23282.97]
[370,17.91,163.37964918357935,23137.5]
[371,17.8,163.37964918357935,22991.919999999998]
[372,17.690000000000001,163.37964918357935,22846.23]
[373,17.57,163.37964918357935,22700.42]
[374,17.46,163.37964918357935,22554.5]
[375,17.350000000000001,163.37964918357935,22408.47]
[376,17.239999999999998,163.37964918357935,22262.33]
[377,17.12,163.37964918357935,22116.07]
[378,17.010000000000002,163.37964918357935,21969.7]
[379,16.899999999999999,163.37964918357935,21823.22]
[380,16.79,163.37964918357935,21676.63]
[381,16.670000000000002,163.37964918357935,21529.919999999998]
[382,16.559999999999999,163.37964918357935,21383.1]
[383,16.45,163.37964918357935,21236.17]
[384,16.34,163.37964918357935,21089.13]
[385,16.22,163.37964918357935,20941.97]
[386,16.11,163.37964918357935,20794.7]
[387,16,{"$f":"IFERROR(IF(AND(D401>0,D401<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},20647.32]
[388,15.88,163.37964918357935,20499.82]
[389,15.77,163.37964918357935,20352.21]
[390,15.66,163.37964918357935,20204.490000000002]
[391,15.54,163.37964918357935,20056.650000000001]
[392,15.43,163.37964918357935,19908.7]
[393,15.31,163.37964918357935,19760.63]
[394,15.2,163.37964918357935,19612.45]
[395,15.09,163.37964918357935,19464.16]
[396,14.97,163.37964918357935,19315.75]
[397,14.86,163.37964918357935,19167.23]
[{"$f":"IFERROR(IF(D412>0,A412+1,\"\"),\"\")","v":398},{"$f":"IFERROR(IF(D412>0,(ROUND((D412*$D$7)/($J$9),2)),\"\"),\"\")","v":14.74},163.37964918357935,{"$f":"IFERROR(IF(ROUND((D412+B413)-C413,2)>0.1,ROUND((D412+B413)-C413,2),0),\"\")","v":19018.59}]
[399,14.63,163.37964918357935,18869.84]
[400,14.52,163.37964918357935,18720.98]
[401,14.4,163.37964918357935,18572]
[402,14.29,163.37964918357935,18422.91]
[403,14.17,163.37964918357935,18273.7]
[404,14.06,163.37964918357935,18124.38]
[405,13.94,163.37964918357935,17974.939999999999]
[406,13.83,163.37964918357935,17825.39]
[407,13.71,163.37964918357935,17675.72]
[408,13.6,163.37964918357935,17525.939999999999]
[409,13.48,163.37964918357935,17376.04]
[410,13.37,163.37964918357935,17226.03]
[411,13.25,163.37964918357935,17075.900000000001]
[412,13.14,163.37964918357935,16925.66]
[413,13.02,163.37964918357935,16775.3]
[414,12.9,163.37964918357935,16624.82]
[415,12.79,163.37964918357935,16474.23]
[416,12.67,163.37964918357935,16323.52]
[417,12.56,163.37964918357935,16172.7]
[418,12.44,163.37964918357935,16021.76]
[419,12.32,163.37964918357935,15870.7]
[420,12.21,163.37964918357935,15719.53]
[421,12.09,163.37964918357935,15568.24]
[422,11.98,163.37964918357935,15416.84]
[423,11.86,163.37964918357935,15265.32]
[424,11.74,163.37964918357935,15113.68]
[425,11.63,163.37964918357935,14961.93]
[426,11.51,163.37964918357935,14810.06]
[427,11.39,163.37964918357935,14658.07]
[428,11.28,163.37964918357935,14505.97]
[429,11.16,163.37964918357935,14353.75]
[430,11.04,163.37964918357935,14201.41]
[431,10.92,163.37964918357935,14048.95]
[432,10.81,163.37964918357935,13896.38]
[433,10.69,163.37964918357935,13743.69]
[434,10.57,163.37964918357935,13590.88]
[435,10.45,163.37964918357935,13437.95]
[436,10.34,163.37964918357935,13284.91]
[437,10.220000000000001,163.37964918357935,13131.75]
[438,10.1,163.37964918357935,12978.47]
[439,9.98,163.37964918357935,12825.07]
[440,9.8699999999999992,163.37964918357935,12671.56]
[441,9.75,163.37964918357935,12517.93]
[442,9.6300000000000008,163.37964918357935,12364.18]
[443,9.51,163.37964918357935,12210.31]
[444,9.39,163.37964918357935,12056.32]
[445,9.27,163.37964918357935,11902.21]
[446,9.16,163.37964918357935,11747.99]
[447,9.0399999999999991,163.37964918357935,11593.65]
[448,8.92,163.37964918357935,11439.19]
[449,8.8000000000000007,163.37964918357935,11284.61]
[450,8.68,163.37964918357935,11129.91]
[451,8.56,{"$f":"IFERROR(IF(AND(D465>0,D465<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},10975.09]
[452,8.44,163.37964918357935,10820.15]
[453,8.32,163.37964918357935,10665.09]
[454,8.1999999999999993,163.37964918357935,10509.91]
[455,8.08,163.37964918357935,10354.61]
[456,7.97,163.37964918357935,10199.200000000001]
[457,7.85,163.37964918357935,10043.67]
[458,7.73,163.37964918357935,9888.02]
[459,7.61,163.37964918357935,9732.25]
[460,7.49,163.37964918357935,9576.36]
[461,7.37,163.37964918357935,9420.35]
[{"$f":"IFERROR(IF(D476>0,A476+1,\"\"),\"\")","v":462},{"$f":"IFERROR(IF(D476>0,(ROUND((D476*$D$7)/($J$9),2)),\"\"),\"\")","v":7.25},163.37964918357935,{"$f":"IFERROR(IF(ROUND((D476+B477)-C477,2)>0.1,ROUND((D476+B477)-C477,2),0),\"\")","v":9264.2199999999993}]
[463,7.13,163.37964918357935,9107.9699999999993]
[464,7.01,163.37964918357935,8951.6]
[465,6.89,163.37964918357935,8795.11]
[466,6.77,163.37964918357935,8638.5]
[467,6.65,163.37964918357935,8481.77]
[468,6.52,163.37964918357935,8324.91]
[469,6.4,163.37964918357935,8167.93]
[470,6.28,163.37964918357935,8010.83]
[471,6.16,163.37964918357935,7853.61]
[472,6.04,163.37964918357935,7696.27]
[473,5.92,163.37964918357935,7538.81]
[474,5.8,163.37964918357935,7381.23]
[475,5.68,163.37964918357935,7223.53]
[476,5.56,163.37964918357935,7065.71]
[477,5.44,163.37964918357935,6907.77]
[478,5.31,163.37964918357935,6749.7]
[479,5.19,163.37964918357935,6591.51]
[480,5.07,163.37964918357935,6433.2]
[481,4.95,163.37964918357935,6274.77]
[482,4.83,163.37964918357935,6116.22]
[483,4.7,163.37964918357935,5957.54]
[484,4.58,163.37964918357935,5798.74]
[485,4.46,163.37964918357935,5639.82]
[486,4.34,163.37964918357935,5480.78]
[487,4.22,163.37964918357935,5321.62]
[488,4.09,163.37964918357935,5162.33]
[489,3.97,163.37964918357935,5002.92]
[490,3.85,163.37964918357935,4843.3900000000003]
[491,3.73,163.37964918357935,4683.74]
[492,3.6,163.37964918357935,4523.96]
[493,3.48,163.37964918357935,4364.0600000000004]
[494,3.36,163.37964918357935,4204.04]
[495,3.23,163.37964918357935,4043.89]
[496,3.11,163.37964918357935,3883.62]
[497,2.99,163.37964918357935,3723.23]
[498,2.86,163.37964918357935,3562.71]
[499,2.74,163.37964918357935,3402.07]
[500,2.62,163.37964918357935,3241.31]
[501,2.4900000000000002,163.37964918357935,3080.42]
[502,2.37,163.37964918357935,2919.41]
[503,2.25,163.37964918357935,2758.28]
[504,2.12,163.37964918357935,2597.02]
[505,2,163.37964918357935,2435.64]
[506,1.87,163.37964918357935,2274.13]
[507,1.75,163.37964918357935,2112.5]
[508,1.63,163.37964918357935,1950.75]
[509,1.5,163.37964918357935,1788.87]
[510,1.38,163.37964918357935,1626.87]
[511,1.25,163.37964918357935,1464.74]
[512,1.1299999999999999,163.37964918357935,1302.49]
[513,1,163.37964918357935,1140.1099999999999]
[514,0.88,163.37964918357935,977.61]
[515,0.75,{"$f":"IFERROR(IF(AND(D529>0,D529<>\"\"),$J$7,\"\"),\"\")","v":163.37964918357935},814.98]
[516,0.63,163.37964918357935,652.23]
[517,0.5,163.37964918357935,489.35]
[518,0.38,163.37964918357935,326.35000000000002]
[519,0.25,163.37964918357935,163.22]
[520,0.13,163.37964918357935,0]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D540>0,A540+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D540>0,(ROUND((D540*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D540+B541)-C541,2)>0.1,ROUND((D540+B541)-C541,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D593>0,D593<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D604>0,A604+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D604>0,(ROUND((D604*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D604+B605)-C605,2)>0.1,ROUND((D604+B605)-C605,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D657>0,D657<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D668>0,A668+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D668>0,(ROUND((D668*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D668+B669)-C669,2)>0.1,ROUND((D668+B669)-C669,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D721>0,D721<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D732>0,A732+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D732>0,(ROUND((D732*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D732+B733)-C733,2)>0.1,ROUND((D732+B733)-C733,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D785>0,D785<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D796>0,A796+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D796>0,(ROUND((D796*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D796+B797)-C797,2)>0.1,ROUND((D796+B797)-C797,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D849>0,D849<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D860>0,A860+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D860>0,(ROUND((D860*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D860+B861)-C861,2)>0.1,ROUND((D860+B861)-C861,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D913>0,D913<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D924>0,A924+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D924>0,(ROUND((D924*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D924+B925)-C925,2)>0.1,ROUND((D924+B925)-C925,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D977>0,D977<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D988>0,A988+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D988>0,(ROUND((D988*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D988+B989)-C989,2)>0.1,ROUND((D988+B989)-C989,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1041>0,D1041<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1052>0,A1052+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1052>0,(ROUND((D1052*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1052+B1053)-C1053,2)>0.1,ROUND((D1052+B1053)-C1053,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1105>0,D1105<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1116>0,A1116+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1116>0,(ROUND((D1116*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1116+B1117)-C1117,2)>0.1,ROUND((D1116+B1117)-C1117,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1169>0,D1169<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1180>0,A1180+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1180>0,(ROUND((D1180*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1180+B1181)-C1181,2)>0.1,ROUND((D1180+B1181)-C1181,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1233>0,D1233<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1244>0,A1244+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1244>0,(ROUND((D1244*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1244+B1245)-C1245,2)>0.1,ROUND((D1244+B1245)-C1245,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1297>0,D1297<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1308>0,A1308+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1308>0,(ROUND((D1308*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1308+B1309)-C1309,2)>0.1,ROUND((D1308+B1309)-C1309,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1361>0,D1361<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1372>0,A1372+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1372>0,(ROUND((D1372*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1372+B1373)-C1373,2)>0.1,ROUND((D1372+B1373)-C1373,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1425>0,D1425<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1436>0,A1436+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1436>0,(ROUND((D1436*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1436+B1437)-C1437,2)>0.1,ROUND((D1436+B1437)-C1437,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1489>0,D1489<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1500>0,A1500+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1500>0,(ROUND((D1500*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1500+B1501)-C1501,2)>0.1,ROUND((D1500+B1501)-C1501,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1553>0,D1553<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1564>0,A1564+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1564>0,(ROUND((D1564*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1564+B1565)-C1565,2)>0.1,ROUND((D1564+B1565)-C1565,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1617>0,D1617<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1628>0,A1628+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1628>0,(ROUND((D1628*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1628+B1629)-C1629,2)>0.1,ROUND((D1628+B1629)-C1629,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1681>0,D1681<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1692>0,A1692+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1692>0,(ROUND((D1692*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1692+B1693)-C1693,2)>0.1,ROUND((D1692+B1693)-C1693,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1745>0,D1745<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1756>0,A1756+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1756>0,(ROUND((D1756*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1756+B1757)-C1757,2)>0.1,ROUND((D1756+B1757)-C1757,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1809>0,D1809<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1820>0,A1820+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1820>0,(ROUND((D1820*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1820+B1821)-C1821,2)>0.1,ROUND((D1820+B1821)-C1821,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1873>0,D1873<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1884>0,A1884+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1884>0,(ROUND((D1884*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1884+B1885)-C1885,2)>0.1,ROUND((D1884+B1885)-C1885,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D1937>0,D1937<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D1948>0,A1948+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D1948>0,(ROUND((D1948*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D1948+B1949)-C1949,2)>0.1,ROUND((D1948+B1949)-C1949,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(AND(D2001>0,D2001<>\"\"),$J$7,\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[{"$f":"IFERROR(IF(D2012>0,A2012+1,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D2012>0,(ROUND((D2012*$D$7)/($J$9),2)),\"\"),\"\")","v":""},"",{"$f":"IFERROR(IF(ROUND((D2012+B2013)-C2013,2)>0.1,ROUND((D2012+B2013)-C2013,2),0),\"\")","v":""}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]