{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Margenkalk","Matrix","Precalculation","Interne Li-Kosten"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":6,"defined_names":2,"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":"Margenkalk","index":0,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[[37,1,37,2],[31,1,31,2],[35,1,35,2],[21,1,21,2],[1,1,1,2],[3,1,3,2],[4,1,4,2],[22,1,22,2],[2,1,2,2]]}
[]
[null,"MARGENKALKULATOR"]
[null,"für WSD-Leasing und Eigengeschäft"]
[null,"Dient nur zum internen Gebrauch und darf keinesfalls an Kunden,"]
[null,"Kooperationspartner oder sonstige Dritte weitergegeben werden"]
[]
[null,{"$f":"CONCATENATE(\"Li-Kosten lt.: \",'Interne Li-Kosten'!$A$1)","v":"Li-Kosten lt.: Liqui-Aufschläge 01/2025"}]
[null,{"$f":"CONCATENATE(\"Risiko- und Unterlegungskosten lt.: \",Precalculation!B5)","v":"Risiko- und Unterlegungskosten lt.: Precalculation_201401"}]
[null,{"$f":"IF(C10>Matrix!K19,\"ACHTUNG KSV-Rating über 450 ist nicht akzeptabel!\",IF(C16>120,\"Laufzeit > 120 nicht möglich! Rücksprache mit Produktmanagement.\",IF(Matrix!E19=0,\"Bitte KSV-Rating, Bonitätseinschätzung oder Bonität erfassen!\",IF(Matrix!E20=\"\",\"Bitte Anschaffungswert erfassen!\",IF(C16=\"\",\"Bitte Laufzeit erfassen!\",IF(Matrix!L4=1,\"Bitte Objektsicherheit erfassen!\",IF(C28=\"\",\"Zur Ermittlung des Zinssatzes bitte Basiszinssatz erfassen!\",\"\")))))))","v":"Bitte KSV-Rating, Bonitätseinschätzung oder Bonität erfassen!"}]
[null,"KSV-Rating"]
[null,"Bonitätseinschätzung:"]
[null,"Bonität:"]
[]
[null,"Produkt:"]
[null,"Anschaffungswert exkl. USt.:"]
[null,"Laufzeit in Monaten:"]
[null,{"$f":"IF(Matrix!I22=3,\"Erhöhung erste Rate:\",\"Sonderentgeltvorauszahlung exkl. USt:\")","v":"Sonderentgeltvorauszahlung exkl. USt:"}]
[null,{"$f":"IF(Matrix!I22=2,\"Kaution feststehend:\",\"\")","v":""}]
[null,"Finanzierungsvolumen exkl. USt.:",{"$f":"IF(C15=\"\",\"\",C15-C17-C18)","v":""}]
[null,{"$f":"IF(Matrix!I22=3,\"Erhöhung letzte Rate:\",IF(Matrix!I22=1,IF(C33=\"\",\"\",CONCATENATE(\"Restwert exkl. USt.:                                                     \",ROUND(Matrix!H19,2))),\"Restwert exkl. USt.:\"))","v":""}]
[null,"Objektsicherheit in %:"]
[null,"Bei Objekten mit unterschiedl. Besicherung bitte nach Volumen der Einzelobjekte gewichten und den nächstgelegenen Wert auswählen!"]
[]
[null,"interne Li-Kosten inkl. Verw.-A:",{"$f":"IF(B9=\"\",ROUND(VLOOKUP(C16,'Interne Li-Kosten'!E5:G185,3,FALSE)/10000,5),\"\")","v":""}]
[null,"Risiko- und Unterlegungskosten: ",{"$f":"IF(B9=\"\",ROUND(VLOOKUP(Matrix!E22,Matrix!D31:Q222,Matrix!E4+4,FALSE)/100,5),\"\")","v":""}]
[null,"Gewinnbedarf lt. Geschäftsführung:",{"$f":"IF(B9=\"\",ROUND(Matrix!E23/100,5),\"\")","v":""}]
[null,"Aufschlag:",{"$f":"IF(B9=\"\",ROUND(C24+C25+C26,5),\"\")","v":""}]
[null,"Basiszinssatz:"]
[null,"Zinssatz:",{"$f":"IF(B9=\"\",IF(C28=\"\",\"\",C28+C27),\"\")","v":""}]
[]
[]
[null,"Ermittlung Konditionenpouvoir"]
[null,"Zinssatz für Kundenoffert:"]
[null,{"$f":"IF(C33=\"\",IF(B9=\"\",CONCATENATE(\"Für Pouvoirermittlung bitte \",B33,\" erfassen!\"),\"\"),CONCATENATE(\"Aufschlag für Kundenoffert:                              \",ROUND((C33-C28)*100,3),\"%\"))","v":""}]
[]
[null,{"$f":"IF(C33=\"\",\"\",IF(Matrix!O25=\"VI\",IF(C19>99999.99,\"Pouvoir VI/ACM. Keine Freizeichnung notwendig.\",\"Pouvoir VI. Keine Freizeichnung notwendig.\"),CONCATENATE(\"Freizeichnung \",Matrix!O25,\":_____\")))","v":""}]
[]
[null,"DB-Berechnung"]
[null,"DB Bearbeitungsgebühr:"]
[null,"DB Zinsmarge:",{"$f":"IF(CONCATENATE(B9,B42)=\"\",(C19+IF(Matrix!I22=1,Matrix!H19,C20)-C18)/2*(C33-C28-C24)/12*C16,\"\")","v":""}]
[null,"DB Gesamt:",{"$f":"IF(C33=\"\",\"\",C39+C40)","v":""}]
[null,{"$f":"IF(B9=\"\",IF(C33=\"\",\"Für DB-Berechnung bitte Zinssatz für Kundenoffert erfassen!\",\"\"),\"\")","v":""}]

{"sheet":"Matrix","index":1,"n_rows":222,"n_cols":17,"rows_kept":222,"cut":false,"hidden":true,"merged":[[10,8,10,10],[3,0,4,1],[2,14,2,15],[2,11,2,13],[2,8,2,10],[2,6,2,7],[2,3,2,5]]}
[]
[]
[null,null,null,"Laufzeit",null,null,"Bonität",null,"Bonitätseinschätzung",null,null,"Besicherung",null,null,"Gewinnbedarf"]
["Liquiditätsaufschlags-Matrix",null,null,{"$f":"ROUNDUP(Margenkalk!C16/12,0)","v":0},{"$f":"VLOOKUP(D4,D5:F14,3,FALSE)","v":{"$error":"#N/A"}},null,1,{"$f":"VLOOKUP(G4,G5:H17,2,FALSE)","v":0},1,{"$f":"VLOOKUP(I4,I5:K10,3,FALSE)","v":0},null,1,{"$f":"VLOOKUP(L4,L5:N9,3,FALSE)","v":0},null,1,0.7]
[null,null,null,1,"2 Jahre",2,1,null,1,null,null,1,null,null,2,0.7]
["Laufzeit","Finanzierung tilgend/",null,2,"2 Jahre",2,2,1,2,"kommunal (1-2)",2,2,0,0,3,0.8]
["in Jahren","Pauschalrate",null,3,"3 Jahre",3,3,2,3,"gut (3-4b)","4b",3,0.2,20,"4a",0.8]
[1,0,null,4,"4 Jahre",4,4,3,4,"mittel (4c-5b)","5b",4,0.5,50,"4b",0.8]
[2,0.02,null,5,"5 Jahre",5,5,"4a",5,"noch akzeptabel (5c-6b)","6b",5,0.7,70,"4c",0.6]
[3,0.04,null,6,"6 Jahre",6,6,"4b",null,null,null,null,null,null,"5a",0.6]
[4,0.05,null,7,"7 Jahre",7,7,"4c","KSV-Rating",null,null,null,null,null,"5b",0.6]
[5,7.0000000000000007E-2,null,8,"8 Jahre",8,8,"5a","Rating",{"$f":"Margenkalk!C10","v":0},{"$f":"IF(J12=\"\",0,IF(J12=0,0,IF(J12<J15,\"4b\",IF(J12<J16,\"4c\",IF(J12<J17,\"5a\",IF(J12<J18,\"5b\",IF(J12<J19,\"5c\",IF(J12<(K19+1),\"6b\",0))))))))","v":0},null,null,null,"5c",0.4]
[6,0.09,null,9,"9 Jahre",9,9,"5b","kommunal (1-2)",null,null,null,null,null,"6a",0.4]
[7,0.11,null,10,"10 Jahre",10,10,"5c","gut (3-4b)",100,200,null,null,null,"6b",0.4]
[8,0.12,null,null,null,null,11,"6a","mittel 4c",201,250,null,null,null,"zusätzlich bis TEUR 25",0.5]
[9,0.14000000000000001,null,null,null,null,12,"6b","mittel 5a",251,300,null,null,null,"zusätzlich TEUR 25 - 50",0.25]
[10,0.16,null,null,null,null,null,null,"mittel 5b",301,350]
[11,0.18,null,null,null,null,null,null,"noch akzeptabel 5c",351,400]
[12,0.19,null,"Bonität",{"$f":"IF(H4=0,IF(J4=0,K12,J4),H4)","v":0},null,"RWbeiFPO:",{"$f":"IF(Margenkalk!B9=\"\",IF(Margenkalk!C33=\"\",\"\",PMT(Margenkalk!C33/12,Margenkalk!C16+1,-Margenkalk!C15+Margenkalk!C17,0,K22)),\"\")","v":""},"noch akzeptabel 6a-6b",401,450]
[13,0.21,null,"Volmen",{"$f":"IF(Margenkalk!C19=\"\",\"\",IF(Margenkalk!C19<30000.01,\"k\",IF(Margenkalk!C19>200000,\"g\",\"m\")))","v":""},null,null,null,null,null,null,null,null,"Pouvoir","Nachlass","Gewinnbedarf"]
[14,0.23,null,"Besicherung",{"$f":"M4","v":0},null,null,null,"Produkt","VS/NS",null,null,null,"VI",0,{"$f":"E23-(E23*O21)","v":{"$error":"#N/A"}}]
[15,0.25,null,"Schlüssel",{"$f":"CONCATENATE(E19,E20,E21)","v":"00"},null,null,null,1,2,{"$f":"IF(J22=1,1,0)","v":0},null,null,"ACM",0.25,{"$f":"IF(Margenkalk!C19<100000,E23-(Matrix!E23*Matrix!O22),Matrix!E23)","v":{"$error":"#N/A"}}]
[16,0.26,null,"Gewinnbedarf",{"$f":"VLOOKUP(E19,O4:P14,2,FALSE)+IF(Margenkalk!C19<25000,P15,IF(Margenkalk!C19<50000,P16,0))","v":{"$error":"#N/A"}},null,null,null,"Leasing - FPO",1,"vorschüssig",null,null,"KACM/Leiter Vertrieb/Leiter VI",0.5,{"$f":"E23-(E23*O23)","v":{"$error":"#N/A"}}]
[17,0.28000000000000003,null,"Unterschreitung",{"$f":"IF(Margenkalk!C28=\"\",Margenkalk!C27-Margenkalk!C33,Margenkalk!C29-Margenkalk!C33)*100","v":{"$error":"#VALUE!"}},null,null,null,"Leasing - RW",0,"nachschüssig",null,null,"Geschäftsleitung"]
[18,0.3,null,null,null,null,null,null,"Mietkauf",null,null,null,null,"Pouvoir",{"$f":"IF(E23-E24>=P21,\"VI\",IF(E23-E24>=P22,\"ACM\",IF(E23-E24>=P23,\"KACM/Leiter Vertrieb/Leiter VI\",\"Geschäftsleitung\")))","v":{"$error":"#N/A"}}]
[19,0.3]
[20,0.3,null,"Die Periodizität wurde bewusst nicht eingebaut, da sie für die DB-Berechnung in der EBV lt. Herrn Mischka nicht relevant ist!"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Bonität","k<30t; m<200t; g 200t+","Besicherung in %","Schlüssel","Marge ohne Li","Marge SPK","Marge EBV",null,"2 Jahre","3 Jahre","4 Jahre","5 Jahre","6 Jahre","7 Jahre","8 Jahre","9 Jahre","10 Jahre"]
[1,"k",0,{"$f":"CONCATENATE(A31,B31,C31)","v":"1k0"},1,0.3,{"$f":"E31-F31","v":0.7},null,{"$f":"Precalculation!D61","v":0.13},{"$f":"Precalculation!D62","v":0.14499999999999999},{"$f":"Precalculation!D63","v":0.15999999999999998},{"$f":"Precalculation!D64","v":0.17499999999999999},{"$f":"Precalculation!D65","v":0.18999999999999997},{"$f":"Precalculation!D66","v":0.20499999999999996},{"$f":"Precalculation!D67","v":0.21999999999999997},{"$f":"Precalculation!D68","v":0.23499999999999996},{"$f":"Precalculation!D69","v":0.24999999999999994}]
[2,"k",0,{"$f":"CONCATENATE(A32,B32,C32)","v":"2k0"},1.03,0.35,{"$f":"E32-F32","v":0.68},null,{"$f":"Precalculation!E61","v":0.24999999999999997},{"$f":"Precalculation!E62","v":0.26499999999999996},{"$f":"Precalculation!E63","v":0.27999999999999997},{"$f":"Precalculation!E64","v":0.29499999999999998},{"$f":"Precalculation!E65","v":0.31},{"$f":"Precalculation!E66","v":0.32500000000000001},{"$f":"Precalculation!E67","v":0.34},{"$f":"Precalculation!E68","v":0.35500000000000004},{"$f":"Precalculation!E69","v":0.37000000000000005}]
[3,"k",0,"3k0",1.04,0.4,0.64,null,{"$f":"Precalculation!F61","v":0.4},{"$f":"Precalculation!F62","v":0.41875000000000001},{"$f":"Precalculation!F63","v":0.4375},{"$f":"Precalculation!F64","v":0.45625000000000004},{"$f":"Precalculation!F65","v":0.47500000000000003},{"$f":"Precalculation!F66","v":0.49375000000000002},{"$f":"Precalculation!F67","v":0.51250000000000007},{"$f":"Precalculation!F68","v":0.53125},{"$f":"Precalculation!F69","v":0.55000000000000004}]
["4a","k",0,"4ak0",1.65,0.55000000000000004,1.0999999999999999,null,{"$f":"Precalculation!G61","v":0.53},{"$f":"Precalculation!G62","v":0.55249999999999999},{"$f":"Precalculation!G63","v":0.57499999999999996},{"$f":"Precalculation!G64","v":0.59749999999999992},{"$f":"Precalculation!G65","v":0.62},{"$f":"Precalculation!G66","v":0.64250000000000007},{"$f":"Precalculation!G67","v":0.66500000000000004},{"$f":"Precalculation!G68","v":0.6875},{"$f":"Precalculation!G69","v":0.71}]
["4b","k",0,"4bk0",1.8,0.7,1.1000000000000001,null,{"$f":"Precalculation!H61","v":0.68},{"$f":"Precalculation!H62","v":0.70250000000000012},{"$f":"Precalculation!H63","v":0.72500000000000009},{"$f":"Precalculation!H64","v":0.74750000000000005},{"$f":"Precalculation!H65","v":0.77},{"$f":"Precalculation!H66","v":0.79249999999999998},{"$f":"Precalculation!H67","v":0.81500000000000006},{"$f":"Precalculation!H68","v":0.83750000000000013},{"$f":"Precalculation!H69","v":0.8600000000000001}]
["4c","k",0,"4ck0",2,0.9,1.1000000000000001,null,{"$f":"Precalculation!I61","v":0.76},{"$f":"Precalculation!I62","v":0.78875000000000006},{"$f":"Precalculation!I63","v":0.8175},{"$f":"Precalculation!I64","v":0.84624999999999995},{"$f":"Precalculation!I65","v":0.875},{"$f":"Precalculation!I66","v":0.90375000000000005},{"$f":"Precalculation!I67","v":0.9325},{"$f":"Precalculation!I68","v":0.96124999999999994},{"$f":"Precalculation!I69","v":0.99}]
["5a","k",0,"5ak0",2.1800000000000002,1.05,1.1300000000000001,null,{"$f":"Precalculation!J61","v":1.0799999999999998},{"$f":"Precalculation!J62","v":1.105},{"$f":"Precalculation!J63","v":1.1299999999999999},{"$f":"Precalculation!J64","v":1.1549999999999998},{"$f":"Precalculation!J65","v":1.18},{"$f":"Precalculation!J66","v":1.2050000000000001},{"$f":"Precalculation!J67","v":1.23},{"$f":"Precalculation!J68","v":1.2549999999999999},{"$f":"Precalculation!J69","v":1.28}]
["5b","k",0,"5bk0",2.33,1.2,1.1300000000000001,null,{"$f":"Precalculation!K61","v":1.42},{"$f":"Precalculation!K62","v":1.44},{"$f":"Precalculation!K63","v":1.46},{"$f":"Precalculation!K64","v":1.48},{"$f":"Precalculation!K65","v":1.5},{"$f":"Precalculation!K66","v":1.52},{"$f":"Precalculation!K67","v":1.54},{"$f":"Precalculation!K68","v":1.56},{"$f":"Precalculation!K69","v":1.58}]
["5c","k",0,"5ck0",2.5299999999999998,1.4,1.1299999999999999,null,{"$f":"Precalculation!L61","v":1.92},{"$f":"Precalculation!L62","v":1.9275},{"$f":"Precalculation!L63","v":1.9350000000000001},{"$f":"Precalculation!L64","v":1.9424999999999999},{"$f":"Precalculation!L65","v":1.95},{"$f":"Precalculation!L66","v":1.9575},{"$f":"Precalculation!L67","v":1.9649999999999999},{"$f":"Precalculation!L68","v":1.9724999999999999},{"$f":"Precalculation!L69","v":1.98}]
["6a","k",0,"6ak0",3.03,1.8,1.2299999999999998,null,{"$f":"Precalculation!M61","v":3.07},{"$f":"Precalculation!M62","v":3.03125},{"$f":"Precalculation!M63","v":2.9924999999999997},{"$f":"Precalculation!M64","v":2.9537499999999999},{"$f":"Precalculation!M65","v":2.915},{"$f":"Precalculation!M66","v":2.8762500000000002},{"$f":"Precalculation!M67","v":2.8375000000000004},{"$f":"Precalculation!M68","v":2.7987500000000001},{"$f":"Precalculation!M69","v":2.7600000000000002}]
["6b","k",0,"6bk0",3.73,2.5,1.23,null,{"$f":"Precalculation!N61","v":3.82},{"$f":"Precalculation!N62","v":3.7712500000000002},{"$f":"Precalculation!N63","v":3.7225000000000001},{"$f":"Precalculation!N64","v":3.6737500000000001},{"$f":"Precalculation!N65","v":3.625},{"$f":"Precalculation!N66","v":3.5762499999999999},{"$f":"Precalculation!N67","v":3.5274999999999999},{"$f":"Precalculation!N68","v":3.4787499999999998},{"$f":"Precalculation!N69","v":3.43}]
[7,"k",0,"7k0",5.0199999999999996,3.8,1.2199999999999998,null,{"$f":"Precalculation!O61","v":7.5600000000000005},{"$f":"Precalculation!O62","v":7.3312500000000007},{"$f":"Precalculation!O63","v":7.1025},{"$f":"Precalculation!O64","v":6.8737499999999994},{"$f":"Precalculation!O65","v":6.6449999999999996},{"$f":"Precalculation!O66","v":6.4162499999999998},{"$f":"Precalculation!O67","v":6.1875},{"$f":"Precalculation!O68","v":5.9587500000000002},{"$f":"Precalculation!O69","v":5.7299999999999995}]
[8,"k",0,"8k0",5.5,3.8,1.7000000000000002,null,{"$f":"Precalculation!P61","v":16.54},{"$f":"Precalculation!P62","v":15.919999999999998},{"$f":"Precalculation!P63","v":15.299999999999999},{"$f":"Precalculation!P64","v":14.68},{"$f":"Precalculation!P65","v":14.059999999999999},{"$f":"Precalculation!P66","v":13.44},{"$f":"Precalculation!P67","v":12.82},{"$f":"Precalculation!P68","v":12.2},{"$f":"Precalculation!P69","v":11.58}]
["A","k",0,"Ak0",1.7,0.6,1.1000000000000001]
["B","k",0,"Bk0",2.4500000000000002,1.32,1.1300000000000001]
["C","k",0,"Ck0",4.5199999999999996,3.3,1.2199999999999998]
[1,"m",0,"1m0",0.85,0.3,0.55000000000000004,null,{"$f":"I31","v":0.13},0.14499999999999999,0.15999999999999998,0.17499999999999999,0.18999999999999997,0.20499999999999996,0.21999999999999997,0.23499999999999996,0.24999999999999994]
[2,"m",0,"2m0",0.88,0.35,0.53,null,{"$f":"I32","v":0.24999999999999997},0.26499999999999996,0.27999999999999997,0.29499999999999998,0.31,0.32500000000000001,0.34,0.35500000000000004,0.37000000000000005]
[3,"m",0,"3m0",0.89,0.4,0.49,null,{"$f":"I33","v":0.4},0.41875000000000001,0.4375,0.45625000000000004,0.47500000000000003,0.49375000000000002,0.51250000000000007,0.53125,0.55000000000000004]
["4a","m",0,"4am0",1.45,0.55000000000000004,0.89999999999999991,null,{"$f":"I34","v":0.53},0.55249999999999999,0.57499999999999996,0.59749999999999992,0.62,0.64250000000000007,0.66500000000000004,0.6875,0.71]
["4b","m",0,"4bm0",1.6,0.7,0.90000000000000013,null,{"$f":"I35","v":0.68},0.70250000000000012,0.72500000000000009,0.74750000000000005,0.77,0.79249999999999998,0.81500000000000006,0.83750000000000013,0.8600000000000001]
["4c","m",0,"4cm0",1.8,0.9,0.9,null,{"$f":"I36","v":0.76},0.78875000000000006,0.8175,0.84624999999999995,0.875,0.90375000000000005,0.9325,0.96124999999999994,0.99]
["5a","m",0,"5am0",1.98,1.05,0.92999999999999994,null,{"$f":"I37","v":1.0799999999999998},1.105,1.1299999999999999,1.1549999999999998,1.18,1.2050000000000001,1.23,1.2549999999999999,1.28]
["5b","m",0,"5bm0",2.13,1.2,0.92999999999999994,null,{"$f":"I38","v":1.42},1.44,1.46,1.48,1.5,1.52,1.54,1.56,1.58]
["5c","m",0,"5cm0",2.33,1.4,0.93000000000000016,null,{"$f":"I39","v":1.92},1.9275,1.9350000000000001,1.9424999999999999,1.95,1.9575,1.9649999999999999,1.9724999999999999,1.98]
["6a","m",0,"6am0",2.83,1.8,1.03,null,{"$f":"I40","v":3.07},3.03125,2.9924999999999997,2.9537499999999999,2.915,2.8762500000000002,2.8375000000000004,2.7987500000000001,2.7600000000000002]
["6b","m",0,"6bm0",3.53,2.5,1.0299999999999998,null,{"$f":"I41","v":3.82},3.7712500000000002,3.7225000000000001,3.6737500000000001,3.625,3.5762499999999999,3.5274999999999999,3.4787499999999998,3.43]
[7,"m",0,"7m0",4.82,3.8,1.0200000000000005,null,{"$f":"I42","v":7.5600000000000005},7.3312500000000007,7.1025,6.8737499999999994,6.6449999999999996,6.4162499999999998,6.1875,5.9587500000000002,5.7299999999999995]
[8,"m",0,"8m0",5.3,3.8,1.5,null,{"$f":"I43","v":16.54},15.919999999999998,15.299999999999999,14.68,14.059999999999999,13.44,12.82,12.2,11.58]
["A","m",0,"Am0",1.5,0.6,0.9]
["B","m",0,"Bm0",2.25,1.32,0.92999999999999994]
["C","m",0,"Cm0",4.32,3.3,1.0200000000000005]
[1,"g",0,"1g0",0.7,0.3,0.39999999999999997,null,{"$f":"I47","v":0.13},0.14499999999999999,0.15999999999999998,0.17499999999999999,0.18999999999999997,0.20499999999999996,0.21999999999999997,0.23499999999999996,0.24999999999999994]
[2,"g",0,"2g0",0.73,0.35,0.38,null,{"$f":"I48","v":0.24999999999999997},0.26499999999999996,0.27999999999999997,0.29499999999999998,0.31,0.32500000000000001,0.34,0.35500000000000004,0.37000000000000005]
[3,"g",0,"3g0",0.74,0.4,0.33999999999999997,null,{"$f":"I49","v":0.4},0.41875000000000001,0.4375,0.45625000000000004,0.47500000000000003,0.49375000000000002,0.51250000000000007,0.53125,0.55000000000000004]
["4a","g",0,"4ag0",1.1000000000000001,0.55000000000000004,0.55000000000000004,null,{"$f":"I50","v":0.53},0.55249999999999999,0.57499999999999996,0.59749999999999992,0.62,0.64250000000000007,0.66500000000000004,0.6875,0.71]
["4b","g",0,"4bg0",1.25,0.7,0.55000000000000004,null,{"$f":"I51","v":0.68},0.70250000000000012,0.72500000000000009,0.74750000000000005,0.77,0.79249999999999998,0.81500000000000006,0.83750000000000013,0.8600000000000001]
["4c","g",0,"4cg0",1.45,0.9,0.54999999999999993,null,{"$f":"I52","v":0.76},0.78875000000000006,0.8175,0.84624999999999995,0.875,0.90375000000000005,0.9325,0.96124999999999994,0.99]
["5a","g",0,"5ag0",1.63,1.05,0.57999999999999985,null,{"$f":"I53","v":1.0799999999999998},1.105,1.1299999999999999,1.1549999999999998,1.18,1.2050000000000001,1.23,1.2549999999999999,1.28]
["5b","g",0,"5bg0",1.78,1.2,0.58000000000000007,null,{"$f":"I54","v":1.42},1.44,1.46,1.48,1.5,1.52,1.54,1.56,1.58]
["5c","g",0,"5cg0",1.98,1.4,0.58000000000000007,null,{"$f":"I55","v":1.92},1.9275,1.9350000000000001,1.9424999999999999,1.95,1.9575,1.9649999999999999,1.9724999999999999,1.98]
["6a","g",0,"6ag0",2.5299999999999998,1.8,0.72999999999999976,null,{"$f":"I56","v":3.07},3.03125,2.9924999999999997,2.9537499999999999,2.915,2.8762500000000002,2.8375000000000004,2.7987500000000001,2.7600000000000002]
["6b","g",0,"6bg0",3.23,2.5,0.73,null,{"$f":"I57","v":3.82},3.7712500000000002,3.7225000000000001,3.6737500000000001,3.625,3.5762499999999999,3.5274999999999999,3.4787499999999998,3.43]
[7,"g",0,"7g0",4.5199999999999996,3.8,0.71999999999999975,null,{"$f":"I58","v":7.5600000000000005},7.3312500000000007,7.1025,6.8737499999999994,6.6449999999999996,6.4162499999999998,6.1875,5.9587500000000002,5.7299999999999995]
[8,"g",0,"8g0",4.8499999999999996,3.8,1.0499999999999998,null,{"$f":"I59","v":16.54},15.919999999999998,15.299999999999999,14.68,14.059999999999999,13.44,12.82,12.2,11.58]
["A","g",0,"Ag0",1.1499999999999999,0.6,0.54999999999999993]
["B","g",0,"Bg0",1.9,1.32,0.57999999999999985]
["C","g",0,"Cg0",4.0199999999999996,3.3,0.71999999999999975]
[1,"k",20,"1k20",1,0.3,{"$f":"E79-F79","v":0.7},null,{"$f":"Precalculation!D45","v":0.13},{"$f":"Precalculation!D46","v":0.14125000000000001},{"$f":"Precalculation!D47","v":0.15250000000000002},{"$f":"Precalculation!D48","v":0.16375000000000001},{"$f":"Precalculation!D49","v":0.17500000000000002},{"$f":"Precalculation!D50","v":0.18625000000000003},{"$f":"Precalculation!D51","v":0.19750000000000001},{"$f":"Precalculation!D52","v":0.20875000000000002},{"$f":"Precalculation!D53","v":0.22000000000000003}]
[2,"k",20,"2k20",1.02,0.34,{"$f":"E80-F80","v":0.67999999999999994},null,{"$f":"Precalculation!E45","v":0.24999999999999997},{"$f":"Precalculation!E46","v":0.26249999999999996},{"$f":"Precalculation!E47","v":0.27499999999999997},{"$f":"Precalculation!E48","v":0.28749999999999998},{"$f":"Precalculation!E49","v":0.3},{"$f":"Precalculation!E50","v":0.3125},{"$f":"Precalculation!E51","v":0.32500000000000001},{"$f":"Precalculation!E52","v":0.33750000000000002},{"$f":"Precalculation!E53","v":0.35000000000000003}]
[3,"k",20,"3k20",1.02,0.38,0.64,null,{"$f":"Precalculation!F45","v":0.39},{"$f":"Precalculation!F46","v":0.40500000000000003},{"$f":"Precalculation!F47","v":0.42000000000000004},{"$f":"Precalculation!F48","v":0.43500000000000005},{"$f":"Precalculation!F49","v":0.45},{"$f":"Precalculation!F50","v":0.46499999999999997},{"$f":"Precalculation!F51","v":0.48},{"$f":"Precalculation!F52","v":0.495},{"$f":"Precalculation!F53","v":0.51}]
["4a","k",20,"4ak20",1.6,0.5,1.1000000000000001,null,{"$f":"Precalculation!G45","v":0.51},{"$f":"Precalculation!G46","v":0.52875000000000005},{"$f":"Precalculation!G47","v":0.5475000000000001},{"$f":"Precalculation!G48","v":0.56625000000000014},{"$f":"Precalculation!G49","v":0.58500000000000008},{"$f":"Precalculation!G50","v":0.60375000000000001},{"$f":"Precalculation!G51","v":0.62250000000000005},{"$f":"Precalculation!G52","v":0.6412500000000001},{"$f":"Precalculation!G53","v":0.66000000000000014}]
["4b","k",20,"4bk20",1.72,0.62,1.1000000000000001,null,{"$f":"Precalculation!H45","v":0.65},{"$f":"Precalculation!H46","v":0.66874999999999996},{"$f":"Precalculation!H47","v":0.6875},{"$f":"Precalculation!H48","v":0.70625000000000004},{"$f":"Precalculation!H49","v":0.72500000000000009},{"$f":"Precalculation!H50","v":0.74375000000000013},{"$f":"Precalculation!H51","v":0.76250000000000007},{"$f":"Precalculation!H52","v":0.78125},{"$f":"Precalculation!H53","v":0.8}]
["4c","k",20,"4ck20",1.88,0.78,1.0999999999999999,null,{"$f":"Precalculation!I45","v":0.73},{"$f":"Precalculation!I46","v":0.75249999999999995},{"$f":"Precalculation!I47","v":0.77500000000000002},{"$f":"Precalculation!I48","v":0.7975000000000001},{"$f":"Precalculation!I49","v":0.82000000000000006},{"$f":"Precalculation!I50","v":0.84250000000000003},{"$f":"Precalculation!I51","v":0.8650000000000001},{"$f":"Precalculation!I52","v":0.88750000000000018},{"$f":"Precalculation!I53","v":0.91000000000000014}]
["5a","k",20,"5ak20",2.0299999999999998,0.9,1.1299999999999999,null,{"$f":"Precalculation!J45","v":1.01},{"$f":"Precalculation!J46","v":1.03},{"$f":"Precalculation!J47","v":1.05},{"$f":"Precalculation!J48","v":1.07},{"$f":"Precalculation!J49","v":1.0900000000000001},{"$f":"Precalculation!J50","v":1.1100000000000001},{"$f":"Precalculation!J51","v":1.1300000000000001},{"$f":"Precalculation!J52","v":1.1500000000000001},{"$f":"Precalculation!J53","v":1.1700000000000002}]
["5b","k",20,"5bk20",2.15,1.02,1.1299999999999999,null,{"$f":"Precalculation!K45","v":1.2999999999999998},{"$f":"Precalculation!K46","v":1.3174999999999999},{"$f":"Precalculation!K47","v":1.335},{"$f":"Precalculation!K48","v":1.3525},{"$f":"Precalculation!K49","v":1.3699999999999999},{"$f":"Precalculation!K50","v":1.3874999999999997},{"$f":"Precalculation!K51","v":1.4049999999999998},{"$f":"Precalculation!K52","v":1.4224999999999999},{"$f":"Precalculation!K53","v":1.44}]
["5c","k",20,"5ck20",2.31,1.18,1.1300000000000001,null,{"$f":"Precalculation!L45","v":1.73},{"$f":"Precalculation!L46","v":1.7375},{"$f":"Precalculation!L47","v":1.7450000000000001},{"$f":"Precalculation!L48","v":1.7524999999999999},{"$f":"Precalculation!L49","v":1.76},{"$f":"Precalculation!L50","v":1.7675000000000001},{"$f":"Precalculation!L51","v":1.7749999999999999},{"$f":"Precalculation!L52","v":1.7825},{"$f":"Precalculation!L53","v":1.79}]
["6a","k",20,"6ak20",2.73,1.5,1.23,null,{"$f":"Precalculation!M45","v":2.71},{"$f":"Precalculation!M46","v":2.6775000000000002},{"$f":"Precalculation!M47","v":2.645},{"$f":"Precalculation!M48","v":2.6124999999999998},{"$f":"Precalculation!M49","v":2.58},{"$f":"Precalculation!M50","v":2.5475000000000003},{"$f":"Precalculation!M51","v":2.5150000000000001},{"$f":"Precalculation!M52","v":2.4824999999999999},{"$f":"Precalculation!M53","v":2.4500000000000002}]
["6b","k",20,"6bk20",3.29,2.06,1.23,null,{"$f":"Precalculation!N45","v":3.36},{"$f":"Precalculation!N46","v":3.32125},{"$f":"Precalculation!N47","v":3.2824999999999998},{"$f":"Precalculation!N48","v":3.2437499999999999},{"$f":"Precalculation!N49","v":3.2050000000000001},{"$f":"Precalculation!N50","v":3.1662500000000002},{"$f":"Precalculation!N51","v":3.1275000000000004},{"$f":"Precalculation!N52","v":3.0887500000000001},{"$f":"Precalculation!N53","v":3.0500000000000003}]
[7,"k",20,"7k20",4.32,3.1,1.2200000000000002,null,{"$f":"Precalculation!O45","v":6.4700000000000006},{"$f":"Precalculation!O46","v":6.2837500000000004},{"$f":"Precalculation!O47","v":6.0975000000000001},{"$f":"Precalculation!O48","v":5.9112499999999999},{"$f":"Precalculation!O49","v":5.7249999999999996},{"$f":"Precalculation!O50","v":5.5387499999999994},{"$f":"Precalculation!O51","v":5.3524999999999991},{"$f":"Precalculation!O52","v":5.1662499999999998},{"$f":"Precalculation!O53","v":4.9799999999999995}]
[8,"k",20,"8k20",4.8,3.1,1.6999999999999997,null,{"$f":"Precalculation!P45","v":13.85},{"$f":"Precalculation!P46","v":13.344999999999999},{"$f":"Precalculation!P47","v":12.84},{"$f":"Precalculation!P48","v":12.335000000000001},{"$f":"Precalculation!P49","v":11.83},{"$f":"Precalculation!P50","v":11.324999999999999},{"$f":"Precalculation!P51","v":10.82},{"$f":"Precalculation!P52","v":10.315000000000001},{"$f":"Precalculation!P53","v":9.81}]
["A","k",20,"Ak20",1.64,0.54,1.0999999999999999]
["B","k",20,"Bk20",2.246,1.1160000000000001,1.1299999999999999]
["C","k",20,"Ck20",3.92,2.7,1.2199999999999998]
[1,"m",20,"1m20",0.85,0.3,0.55000000000000004,null,{"$f":"I79","v":0.13},0.14125000000000001,0.15250000000000002,0.16375000000000001,0.17500000000000002,0.18625000000000003,0.19750000000000001,0.20875000000000002,0.22000000000000003]
[2,"m",20,{"$f":"CONCATENATE(A96,B96,C96)","v":"2m20"},0.87,0.34,0.53,null,{"$f":"I80","v":0.24999999999999997},0.26249999999999996,0.27499999999999997,0.28749999999999998,0.3,0.3125,0.32500000000000001,0.33750000000000002,0.35000000000000003]
[3,"m",20,"3m20",0.87,0.38,0.49,null,{"$f":"I81","v":0.39},0.40500000000000003,0.42000000000000004,0.43500000000000005,0.45,0.46499999999999997,0.48,0.495,0.51]
["4a","m",20,"4am20",1.4,0.5,0.89999999999999991,null,{"$f":"I82","v":0.51},0.52875000000000005,0.5475000000000001,0.56625000000000014,0.58500000000000008,0.60375000000000001,0.62250000000000005,0.6412500000000001,0.66000000000000014]
["4b","m",20,"4bm20",1.52,0.62,0.9,null,{"$f":"I83","v":0.65},0.66874999999999996,0.6875,0.70625000000000004,0.72500000000000009,0.74375000000000013,0.76250000000000007,0.78125,0.8]
["4c","m",20,"4cm20",1.68,0.78,0.89999999999999991,null,{"$f":"I84","v":0.73},0.75249999999999995,0.77500000000000002,0.7975000000000001,0.82000000000000006,0.84250000000000003,0.8650000000000001,0.88750000000000018,0.91000000000000014]
["5a","m",20,"5am20",1.83,0.9,0.93,null,{"$f":"I85","v":1.01},1.03,1.05,1.07,1.0900000000000001,1.1100000000000001,1.1300000000000001,1.1500000000000001,1.1700000000000002]
["5b","m",20,"5bm20",1.95,1.02,0.92999999999999994,null,{"$f":"I86","v":1.2999999999999998},1.3174999999999999,1.335,1.3525,1.3699999999999999,1.3874999999999997,1.4049999999999998,1.4224999999999999,1.44]
["5c","m",20,"5cm20",2.11,1.18,0.92999999999999994,null,{"$f":"I87","v":1.73},1.7375,1.7450000000000001,1.7524999999999999,1.76,1.7675000000000001,1.7749999999999999,1.7825,1.79]
["6a","m",20,"6am20",2.5299999999999998,1.5,1.0299999999999998,null,{"$f":"I88","v":2.71},2.6775000000000002,2.645,2.6124999999999998,2.58,2.5475000000000003,2.5150000000000001,2.4824999999999999,2.4500000000000002]
["6b","m",20,"6bm20",3.09,2.06,1.0299999999999998,null,{"$f":"I89","v":3.36},3.32125,3.2824999999999998,3.2437499999999999,3.2050000000000001,3.1662500000000002,3.1275000000000004,3.0887500000000001,3.0500000000000003]
[7,"m",20,"7m20",4.12,3.1,1.02,null,{"$f":"I90","v":6.4700000000000006},6.2837500000000004,6.0975000000000001,5.9112499999999999,5.7249999999999996,5.5387499999999994,5.3524999999999991,5.1662499999999998,4.9799999999999995]
[8,"m",20,"8m20",4.5999999999999996,3.1,1.4999999999999996,null,{"$f":"I91","v":13.85},13.344999999999999,12.84,12.335000000000001,11.83,11.324999999999999,10.82,10.315000000000001,9.81]
["A","m",20,"Am20",1.44,0.54,0.89999999999999991]
["B","m",20,"Bm20",2.0460000000000003,1.1160000000000001,0.93000000000000016]
["C","m",20,"Cm20",3.72,2.7,1.02]
[1,"g",20,"1g20",0.7,0.3,0.39999999999999997,null,{"$f":"I79","v":0.13},0.14125000000000001,0.15250000000000002,0.16375000000000001,0.17500000000000002,0.18625000000000003,0.19750000000000001,0.20875000000000002,0.22000000000000003]
[2,"g",20,"2g20",0.72,0.34,0.37999999999999995,null,{"$f":"I80","v":0.24999999999999997},0.26249999999999996,0.27499999999999997,0.28749999999999998,0.3,0.3125,0.32500000000000001,0.33750000000000002,0.35000000000000003]
[3,"g",20,"3g20",0.72,0.38,0.33999999999999997,null,{"$f":"I81","v":0.39},0.40500000000000003,0.42000000000000004,0.43500000000000005,0.45,0.46499999999999997,0.48,0.495,0.51]
["4a","g",20,"4ag20",1.05,0.5,0.55000000000000004,null,{"$f":"I82","v":0.51},0.52875000000000005,0.5475000000000001,0.56625000000000014,0.58500000000000008,0.60375000000000001,0.62250000000000005,0.6412500000000001,0.66000000000000014]
["4b","g",20,"4bg20",1.17,0.62,0.54999999999999993,null,{"$f":"I83","v":0.65},{"$f":"J83","v":0.66874999999999996},0.6875,0.70625000000000004,0.72500000000000009,0.74375000000000013,0.76250000000000007,0.78125,0.8]
["4c","g",20,"4cg20",1.33,0.78,0.55000000000000004,null,{"$f":"I84","v":0.73},0.75249999999999995,0.77500000000000002,0.7975000000000001,0.82000000000000006,0.84250000000000003,0.8650000000000001,0.88750000000000018,0.91000000000000014]
["5a","g",20,"5ag20",1.48,0.9,0.57999999999999996,null,{"$f":"I85","v":1.01},1.03,1.05,1.07,1.0900000000000001,1.1100000000000001,1.1300000000000001,1.1500000000000001,1.1700000000000002]
["5b","g",20,"5bg20",1.6,1.02,0.58000000000000007,null,{"$f":"I86","v":1.2999999999999998},1.3174999999999999,1.335,1.3525,1.3699999999999999,1.3874999999999997,1.4049999999999998,1.4224999999999999,1.44]
["5c","g",20,"5cg20",1.76,1.18,0.58000000000000007,null,{"$f":"I87","v":1.73},1.7375,1.7450000000000001,1.7524999999999999,1.76,1.7675000000000001,1.7749999999999999,1.7825,1.79]
["6a","g",20,"6ag20",2.23,1.5,0.73,null,{"$f":"I88","v":2.71},2.6775000000000002,2.645,2.6124999999999998,2.58,2.5475000000000003,2.5150000000000001,2.4824999999999999,2.4500000000000002]
["6b","g",20,"6bg20",2.79,2.06,0.73,null,{"$f":"I89","v":3.36},3.32125,3.2824999999999998,3.2437499999999999,3.2050000000000001,3.1662500000000002,3.1275000000000004,3.0887500000000001,3.0500000000000003]
[7,"g",20,"7g20",3.82,3.1,0.71999999999999975,null,{"$f":"I90","v":6.4700000000000006},6.2837500000000004,6.0975000000000001,5.9112499999999999,5.7249999999999996,5.5387499999999994,5.3524999999999991,5.1662499999999998,4.9799999999999995]
[8,"g",20,"8g20",4.1500000000000004,3.1,1.0500000000000003,null,{"$f":"I91","v":13.85},13.344999999999999,12.84,12.335000000000001,11.83,11.324999999999999,10.82,10.315000000000001,9.81]
["A","g",20,"Ag20",1.0900000000000001,0.54,0.55000000000000004]
["B","g",20,"Bg20",1.6960000000000002,1.1160000000000001,0.58000000000000007]
["C","g",20,"Cg20",3.42,2.7,0.71999999999999975]
[1,"k",50,"1k50",1,0.3,{"$f":"E127-F127","v":0.7},null,{"$f":"Precalculation!D29","v":0.12},{"$f":"Precalculation!D30","v":0.12875},{"$f":"Precalculation!D31","v":0.13750000000000001},{"$f":"Precalculation!D32","v":0.14624999999999999},{"$f":"Precalculation!D33","v":0.155},{"$f":"Precalculation!D34","v":0.16375000000000001},{"$f":"Precalculation!D35","v":0.17249999999999999},{"$f":"Precalculation!D36","v":0.18124999999999999},{"$f":"Precalculation!D37","v":0.19}]
[2,"k",50,"2k50",1.0049999999999999,0.32500000000000001,{"$f":"E128-F128","v":0.67999999999999994},null,{"$f":"Precalculation!E29","v":0.24000000000000002},{"$f":"Precalculation!E30","v":0.24875000000000003},{"$f":"Precalculation!E31","v":0.25750000000000001},{"$f":"Precalculation!E32","v":0.26624999999999999},{"$f":"Precalculation!E33","v":0.27500000000000002},{"$f":"Precalculation!E34","v":0.28375},{"$f":"Precalculation!E35","v":0.29249999999999998},{"$f":"Precalculation!E36","v":0.30125000000000002},{"$f":"Precalculation!E37","v":0.31}]
[3,"k",50,"3k50",0.99,0.35,0.64,null,{"$f":"Precalculation!F29","v":0.36},{"$f":"Precalculation!F30","v":0.37124999999999997},{"$f":"Precalculation!F31","v":0.38250000000000001},{"$f":"Precalculation!F32","v":0.39375000000000004},{"$f":"Precalculation!F33","v":0.40500000000000003},{"$f":"Precalculation!F34","v":0.41625000000000001},{"$f":"Precalculation!F35","v":0.42749999999999999},{"$f":"Precalculation!F36","v":0.43874999999999997},{"$f":"Precalculation!F37","v":0.45}]
["4a","k",50,"4ak50",1.5249999999999999,0.42499999999999999,1.0999999999999999,null,{"$f":"Precalculation!G29","v":0.47},{"$f":"Precalculation!G30","v":0.48375000000000001},{"$f":"Precalculation!G31","v":0.4975},{"$f":"Precalculation!G32","v":0.51124999999999998},{"$f":"Precalculation!G33","v":0.52500000000000002},{"$f":"Precalculation!G34","v":0.53875000000000006},{"$f":"Precalculation!G35","v":0.55249999999999999},{"$f":"Precalculation!G36","v":0.56625000000000003},{"$f":"Precalculation!G37","v":0.58000000000000007}]
["4b","k",50,"4bk50",1.6,0.5,1.1000000000000001,null,{"$f":"Precalculation!H29","v":0.6},{"$f":"Precalculation!H30","v":0.61375000000000002},{"$f":"Precalculation!H31","v":0.62749999999999995},{"$f":"Precalculation!H32","v":0.64124999999999999},{"$f":"Precalculation!H33","v":0.65500000000000003},{"$f":"Precalculation!H34","v":0.66874999999999996},{"$f":"Precalculation!H35","v":0.6825},{"$f":"Precalculation!H36","v":0.69625000000000004},{"$f":"Precalculation!H37","v":0.71}]
["4c","k",50,"4ck50",1.7,0.6,1.1000000000000001,null,{"$f":"Precalculation!I29","v":0.67},{"$f":"Precalculation!I30","v":0.68625000000000003},{"$f":"Precalculation!I31","v":0.70250000000000012},{"$f":"Precalculation!I32","v":0.71875000000000011},{"$f":"Precalculation!I33","v":0.7350000000000001},{"$f":"Precalculation!I34","v":0.75125000000000008},{"$f":"Precalculation!I35","v":0.76750000000000007},{"$f":"Precalculation!I36","v":0.78375000000000006},{"$f":"Precalculation!I37","v":0.8}]
["5a","k",50,"5ak50",1.8049999999999999,0.67500000000000004,1.1299999999999999,null,{"$f":"Precalculation!J29","v":0.9},{"$f":"Precalculation!J30","v":0.91375000000000006},{"$f":"Precalculation!J31","v":0.92749999999999999},{"$f":"Precalculation!J32","v":0.94125000000000003},{"$f":"Precalculation!J33","v":0.95500000000000007},{"$f":"Precalculation!J34","v":0.96875},{"$f":"Precalculation!J35","v":0.98250000000000004},{"$f":"Precalculation!J36","v":0.99625000000000008},{"$f":"Precalculation!J37","v":1.01}]
["5b","k",50,"5bk50",1.88,0.75,1.1299999999999999,null,{"$f":"Precalculation!K29","v":1.1299999999999999},{"$f":"Precalculation!K30","v":1.1424999999999998},{"$f":"Precalculation!K31","v":1.1549999999999998},{"$f":"Precalculation!K32","v":1.1675},{"$f":"Precalculation!K33","v":1.18},{"$f":"Precalculation!K34","v":1.1924999999999999},{"$f":"Precalculation!K35","v":1.2050000000000001},{"$f":"Precalculation!K36","v":1.2175},{"$f":"Precalculation!K37","v":1.23}]
["5c","k",50,"5ck50",1.98,0.85,1.1299999999999999,null,{"$f":"Precalculation!L29","v":1.44},{"$f":"Precalculation!L30","v":1.44625},{"$f":"Precalculation!L31","v":1.4524999999999999},{"$f":"Precalculation!L32","v":1.4587499999999998},{"$f":"Precalculation!L33","v":1.4649999999999999},{"$f":"Precalculation!L34","v":1.4712499999999999},{"$f":"Precalculation!L35","v":1.4775},{"$f":"Precalculation!L36","v":1.4837500000000001},{"$f":"Precalculation!L37","v":1.49}]
["6a","k",50,"6ak50",2.2799999999999998,1.05,1.2299999999999998,null,{"$f":"Precalculation!M29","v":2.1599999999999997},{"$f":"Precalculation!M30","v":2.1399999999999997},{"$f":"Precalculation!M31","v":2.12},{"$f":"Precalculation!M32","v":2.1},{"$f":"Precalculation!M33","v":2.08},{"$f":"Precalculation!M34","v":2.06},{"$f":"Precalculation!M35","v":2.04},{"$f":"Precalculation!M36","v":2.02},{"$f":"Precalculation!M37","v":2}]
["6b","k",50,"6bk50",2.63,1.4,1.23,null,{"$f":"Precalculation!N29","v":2.67},{"$f":"Precalculation!N30","v":2.645},{"$f":"Precalculation!N31","v":2.62},{"$f":"Precalculation!N32","v":2.5950000000000002},{"$f":"Precalculation!N33","v":2.5700000000000003},{"$f":"Precalculation!N34","v":2.5450000000000004},{"$f":"Precalculation!N35","v":2.5200000000000005},{"$f":"Precalculation!N36","v":2.4950000000000001},{"$f":"Precalculation!N37","v":2.4700000000000002}]
[7,"k",50,"7k50",3.27,2.0499999999999998,1.2200000000000002,null,{"$f":"Precalculation!O29","v":4.83},{"$f":"Precalculation!O30","v":4.7087500000000002},{"$f":"Precalculation!O31","v":4.5875000000000004},{"$f":"Precalculation!O32","v":4.4662500000000005},{"$f":"Precalculation!O33","v":4.3449999999999998},{"$f":"Precalculation!O34","v":4.2237499999999999},{"$f":"Precalculation!O35","v":4.1025},{"$f":"Precalculation!O36","v":3.9812500000000002},{"$f":"Precalculation!O37","v":3.86}]
[8,"k",50,"8k50",3.75,2.0499999999999998,1.7000000000000002,null,{"$f":"Precalculation!P29","v":9.82},{"$f":"Precalculation!P30","v":9.4862500000000001},{"$f":"Precalculation!P31","v":9.1524999999999999},{"$f":"Precalculation!P32","v":8.8187499999999996},{"$f":"Precalculation!P33","v":8.4849999999999994},{"$f":"Precalculation!P34","v":8.1512499999999992},{"$f":"Precalculation!P35","v":7.817499999999999},{"$f":"Precalculation!P36","v":7.4837499999999988},{"$f":"Precalculation!P37","v":7.1499999999999995}]
["A","k",50,"Ak50",1.55,0.45,1.1000000000000001]
["B","k",50,"Bk50",1.94,0.81,1.1299999999999999]
["C","k",50,"Ck50",3.32,2.1,1.2199999999999998]
[1,"m",50,"1m50",0.85,0.3,{"$f":"E143-F143","v":0.55000000000000004},null,{"$f":"I127","v":0.12},0.12875,0.13750000000000001,0.14624999999999999,0.155,0.16375000000000001,0.17249999999999999,0.18124999999999999,0.19]
[2,"m",50,"2m50",0.85499999999999998,0.32500000000000001,{"$f":"E144-F144","v":0.53},null,{"$f":"I128","v":0.24000000000000002},0.24875000000000003,0.25750000000000001,0.26624999999999999,0.27500000000000002,0.28375,0.29249999999999998,0.30125000000000002,0.31]
[3,"m",50,"3m50",0.84,0.35,0.49,null,{"$f":"I129","v":0.36},0.37124999999999997,0.38250000000000001,0.39375000000000004,0.40500000000000003,0.41625000000000001,0.42749999999999999,0.43874999999999997,0.45]
["4a","m",50,"4am50",1.325,0.42499999999999999,0.89999999999999991,null,{"$f":"I130","v":0.47},0.48375000000000001,0.4975,0.51124999999999998,0.52500000000000002,0.53875000000000006,0.55249999999999999,0.56625000000000003,0.58000000000000007]
["4b","m",50,"4bm50",1.4,0.5,0.89999999999999991,null,{"$f":"I131","v":0.6},0.61375000000000002,0.62749999999999995,0.64124999999999999,0.65500000000000003,0.66874999999999996,0.6825,0.69625000000000004,0.71]
["4c","m",50,"4cm50",1.5,0.6,0.9,null,{"$f":"I132","v":0.67},0.68625000000000003,0.70250000000000012,0.71875000000000011,0.7350000000000001,0.75125000000000008,0.76750000000000007,0.78375000000000006,0.8]
["5a","m",50,"5am50",1.605,0.67500000000000004,0.92999999999999994,null,{"$f":"I133","v":0.9},0.91375000000000006,0.92749999999999999,0.94125000000000003,0.95500000000000007,0.96875,0.98250000000000004,0.99625000000000008,1.01]
["5b","m",50,"5bm50",1.68,0.75,0.92999999999999994,null,{"$f":"I134","v":1.1299999999999999},1.1424999999999998,1.1549999999999998,1.1675,1.18,1.1924999999999999,1.2050000000000001,1.2175,1.23]
["5c","m",50,"5cm50",1.78,0.85,0.93,null,{"$f":"I135","v":1.44},1.44625,1.4524999999999999,1.4587499999999998,1.4649999999999999,1.4712499999999999,1.4775,1.4837500000000001,1.49]
["6a","m",50,"6am50",2.08,1.05,1.03,null,{"$f":"I136","v":2.1599999999999997},2.1399999999999997,2.12,2.1,2.08,2.06,2.04,2.02,2]
["6b","m",50,"6bm50",2.4300000000000002,1.4,1.0300000000000002,null,{"$f":"I137","v":2.67},2.645,2.62,2.5950000000000002,2.5700000000000003,2.5450000000000004,2.5200000000000005,2.4950000000000001,2.4700000000000002]
[7,"m",50,"7m50",3.07,2.0499999999999998,1.02,null,{"$f":"I138","v":4.83},4.7087500000000002,4.5875000000000004,4.4662500000000005,4.3449999999999998,4.2237499999999999,4.1025,3.9812500000000002,3.86]
[8,"m",50,"8m50",3.55,2.0499999999999998,1.5,null,{"$f":"I139","v":9.82},9.4862500000000001,9.1524999999999999,8.8187499999999996,8.4849999999999994,8.1512499999999992,7.817499999999999,7.4837499999999988,7.1499999999999995]
["A","m",50,"Am50",1.35,0.45,0.90000000000000013]
["B","m",50,"Bm50",1.74,0.81,0.92999999999999994]
["C","m",50,"Cm50",3.12,2.1,1.02]
[1,"g",50,"1g50",0.7,0.3,{"$f":"E159-F159","v":0.39999999999999997},null,{"$f":"I127","v":0.12},0.12875,0.13750000000000001,0.14624999999999999,0.155,0.16375000000000001,0.17249999999999999,0.18124999999999999,0.19]
[2,"g",50,{"$f":"CONCATENATE(A160,B160,C160)","v":"2g50"},0.70499999999999996,0.32500000000000001,{"$f":"E160-F160","v":0.37999999999999995},null,{"$f":"I128","v":0.24000000000000002},0.24875000000000003,0.25750000000000001,0.26624999999999999,0.27500000000000002,0.28375,0.29249999999999998,0.30125000000000002,0.31]
[3,"g",50,"3g50",0.69,0.35,0.33999999999999997,null,{"$f":"I129","v":0.36},0.37124999999999997,0.38250000000000001,0.39375000000000004,0.40500000000000003,0.41625000000000001,0.42749999999999999,0.43874999999999997,0.45]
["4a","g",50,"4ag50",0.97499999999999998,0.42499999999999999,0.55000000000000004,null,{"$f":"I130","v":0.47},0.48375000000000001,0.4975,0.51124999999999998,0.52500000000000002,0.53875000000000006,0.55249999999999999,0.56625000000000003,0.58000000000000007]
["4b","g",50,"4bg50",1.05,0.5,0.55000000000000004,null,{"$f":"I131","v":0.6},0.61375000000000002,0.62749999999999995,0.64124999999999999,0.65500000000000003,0.66874999999999996,0.6825,0.69625000000000004,0.71]
["4c","g",50,"4cg50",1.1499999999999999,0.6,0.54999999999999993,null,{"$f":"I132","v":0.67},0.68625000000000003,0.70250000000000012,0.71875000000000011,0.7350000000000001,0.75125000000000008,0.76750000000000007,0.78375000000000006,0.8]
["5a","g",50,"5ag50",1.2549999999999999,0.67500000000000004,0.57999999999999985,null,{"$f":"I133","v":0.9},0.91375000000000006,0.92749999999999999,0.94125000000000003,0.95500000000000007,0.96875,0.98250000000000004,0.99625000000000008,1.01]
["5b","g",50,"5bg50",1.33,0.75,0.58000000000000007,null,{"$f":"I134","v":1.1299999999999999},1.1424999999999998,1.1549999999999998,1.1675,1.18,1.1924999999999999,1.2050000000000001,1.2175,1.23]
["5c","g",50,"5cg50",1.43,0.85,0.57999999999999996,null,{"$f":"I135","v":1.44},1.44625,1.4524999999999999,1.4587499999999998,1.4649999999999999,1.4712499999999999,1.4775,1.4837500000000001,1.49]
["6a","g",50,"6ag50",1.78,1.05,0.73,null,{"$f":"I136","v":2.1599999999999997},2.1399999999999997,2.12,2.1,2.08,2.06,2.04,2.02,2]
["6b","g",50,"6bg50",2.13,1.4,0.73,null,{"$f":"I137","v":2.67},2.645,2.62,2.5950000000000002,2.5700000000000003,2.5450000000000004,2.5200000000000005,2.4950000000000001,2.4700000000000002]
[7,"g",50,"7g50",2.77,2.0499999999999998,0.7200000000000002,null,{"$f":"I138","v":4.83},4.7087500000000002,4.5875000000000004,4.4662500000000005,4.3449999999999998,4.2237499999999999,4.1025,3.9812500000000002,3.86]
[8,"g",50,"8g50",3.1,2.0499999999999998,1.0500000000000003,null,{"$f":"I139","v":9.82},9.4862500000000001,9.1524999999999999,8.8187499999999996,8.4849999999999994,8.1512499999999992,7.817499999999999,7.4837499999999988,7.1499999999999995]
["A","g",50,"Ag50",1,0.45,0.55000000000000004]
["B","g",50,"Bg50",1.39,0.81,0.57999999999999985]
["C","g",50,"Cg50",2.82,2.1,0.71999999999999975]
[1,"k",70,"1k70",null,null,null,null,{"$f":"Precalculation!D13","v":0.12},{"$f":"Precalculation!D14","v":0.12625},{"$f":"Precalculation!D15","v":0.13250000000000001},{"$f":"Precalculation!D16","v":0.13874999999999998},{"$f":"Precalculation!D17","v":0.14499999999999999},{"$f":"Precalculation!D18","v":0.15125},{"$f":"Precalculation!D19","v":0.15749999999999997},{"$f":"Precalculation!D20","v":0.16374999999999998},{"$f":"Precalculation!D21","v":0.16999999999999998}]
[2,"k",70,"2k70",null,null,null,null,{"$f":"Precalculation!E13","v":0.23},{"$f":"Precalculation!E14","v":0.23625000000000002},{"$f":"Precalculation!E15","v":0.24249999999999999},{"$f":"Precalculation!E16","v":0.24875},{"$f":"Precalculation!E17","v":0.255},{"$f":"Precalculation!E18","v":0.26124999999999998},{"$f":"Precalculation!E19","v":0.26749999999999996},{"$f":"Precalculation!E20","v":0.27374999999999994},{"$f":"Precalculation!E21","v":0.27999999999999997}]
[3,"k",70,"3k70",null,null,null,null,{"$f":"Precalculation!F13","v":0.33999999999999997},{"$f":"Precalculation!F14","v":0.34875},{"$f":"Precalculation!F15","v":0.35749999999999998},{"$f":"Precalculation!F16","v":0.36624999999999996},{"$f":"Precalculation!F17","v":0.375},{"$f":"Precalculation!F18","v":0.38374999999999998},{"$f":"Precalculation!F19","v":0.39249999999999996},{"$f":"Precalculation!F20","v":0.40125},{"$f":"Precalculation!F21","v":0.41}]
["4a","k",70,"4ak70",null,null,null,null,{"$f":"Precalculation!G13","v":0.45000000000000007},{"$f":"Precalculation!G14","v":0.46000000000000008},{"$f":"Precalculation!G15","v":0.47000000000000008},{"$f":"Precalculation!G16","v":0.48000000000000009},{"$f":"Precalculation!G17","v":0.49000000000000005},{"$f":"Precalculation!G18","v":0.5},{"$f":"Precalculation!G19","v":0.51},{"$f":"Precalculation!G20","v":0.52},{"$f":"Precalculation!G21","v":0.53}]
["4b","k",70,"4bk70",null,null,null,null,{"$f":"Precalculation!H13","v":0.57000000000000006},{"$f":"Precalculation!H14","v":0.58000000000000007},{"$f":"Precalculation!H15","v":0.59000000000000008},{"$f":"Precalculation!H16","v":0.60000000000000009},{"$f":"Precalculation!H17","v":0.6100000000000001},{"$f":"Precalculation!H18","v":0.62000000000000011},{"$f":"Precalculation!H19","v":0.63000000000000012},{"$f":"Precalculation!H20","v":0.64000000000000012},{"$f":"Precalculation!H21","v":0.65000000000000013}]
["4c","k",70,"4ck70",null,null,null,null,{"$f":"Precalculation!I13","v":0.63},{"$f":"Precalculation!I14","v":0.6412500000000001},{"$f":"Precalculation!I15","v":0.65250000000000008},{"$f":"Precalculation!I16","v":0.66375000000000006},{"$f":"Precalculation!I17","v":0.67500000000000004},{"$f":"Precalculation!I18","v":0.68625000000000003},{"$f":"Precalculation!I19","v":0.69750000000000001},{"$f":"Precalculation!I20","v":0.70874999999999999},{"$f":"Precalculation!I21","v":0.72}]
["5a","k",70,"5ak70",null,null,null,null,{"$f":"Precalculation!J13","v":0.83000000000000007},{"$f":"Precalculation!J14","v":0.84000000000000008},{"$f":"Precalculation!J15","v":0.85000000000000009},{"$f":"Precalculation!J16","v":0.8600000000000001},{"$f":"Precalculation!J17","v":0.87000000000000011},{"$f":"Precalculation!J18","v":0.88000000000000012},{"$f":"Precalculation!J19","v":0.89000000000000012},{"$f":"Precalculation!J20","v":0.90000000000000013},{"$f":"Precalculation!J21","v":0.91000000000000014}]
["5b","k",70,"5bk70",null,null,null,null,{"$f":"Precalculation!K13","v":1.01},{"$f":"Precalculation!K14","v":1.02},{"$f":"Precalculation!K15","v":1.03},{"$f":"Precalculation!K16","v":1.04},{"$f":"Precalculation!K17","v":1.05},{"$f":"Precalculation!K18","v":1.06},{"$f":"Precalculation!K19","v":1.07},{"$f":"Precalculation!K20","v":1.08},{"$f":"Precalculation!K21","v":1.0900000000000001}]
["5c","k",70,"5ck70",null,null,null,null,{"$f":"Precalculation!L13","v":1.26},{"$f":"Precalculation!L14","v":1.2637499999999999},{"$f":"Precalculation!L15","v":1.2675000000000001},{"$f":"Precalculation!L16","v":1.27125},{"$f":"Precalculation!L17","v":1.2749999999999999},{"$f":"Precalculation!L18","v":1.2787500000000001},{"$f":"Precalculation!L19","v":1.2825},{"$f":"Precalculation!L20","v":1.2862499999999999},{"$f":"Precalculation!L21","v":1.29}]
["6a","k",70,"6ak70",null,null,null,null,{"$f":"Precalculation!M13","v":1.7999999999999998},{"$f":"Precalculation!M14","v":1.7874999999999999},{"$f":"Precalculation!M15","v":1.7749999999999999},{"$f":"Precalculation!M16","v":1.7625},{"$f":"Precalculation!M17","v":1.75},{"$f":"Precalculation!M18","v":1.7375},{"$f":"Precalculation!M19","v":1.7250000000000001},{"$f":"Precalculation!M20","v":1.7125000000000001},{"$f":"Precalculation!M21","v":1.7000000000000002}]
["6b","k",70,"6bk70",null,null,null,null,{"$f":"Precalculation!N13","v":2.21},{"$f":"Precalculation!N14","v":2.1937500000000001},{"$f":"Precalculation!N15","v":2.1775000000000002},{"$f":"Precalculation!N16","v":2.1612499999999999},{"$f":"Precalculation!N17","v":2.145},{"$f":"Precalculation!N18","v":2.1287500000000001},{"$f":"Precalculation!N19","v":2.1124999999999998},{"$f":"Precalculation!N20","v":2.0962499999999999},{"$f":"Precalculation!N21","v":2.08}]
[7,"k",70,"7k70",null,null,null,null,{"$f":"Precalculation!O13","v":3.7399999999999998},{"$f":"Precalculation!O14","v":3.6612499999999999},{"$f":"Precalculation!O15","v":3.5824999999999996},{"$f":"Precalculation!O16","v":3.5037499999999997},{"$f":"Precalculation!O17","v":3.4249999999999998},{"$f":"Precalculation!O18","v":3.3462499999999999},{"$f":"Precalculation!O19","v":3.2675000000000001},{"$f":"Precalculation!O20","v":3.1887499999999998},{"$f":"Precalculation!O21","v":3.11}]
[8,"k",70,"8k70",null,null,null,null,{"$f":"Precalculation!P13","v":7.1300000000000008},{"$f":"Precalculation!P14","v":6.9112500000000008},{"$f":"Precalculation!P15","v":6.6925000000000008},{"$f":"Precalculation!P16","v":6.4737500000000008},{"$f":"Precalculation!P17","v":6.2550000000000008},{"$f":"Precalculation!P18","v":6.0362500000000008},{"$f":"Precalculation!P19","v":5.8175000000000008},{"$f":"Precalculation!P20","v":5.5987500000000008},{"$f":"Precalculation!P21","v":5.38}]
["A","k",70,"Ak70"]
["B","k",70,"Bk70"]
["C","k",70,"Ck70"]
[1,"m",70,"1m70",null,null,null,null,{"$f":"I175","v":0.12},0.12625,0.13250000000000001,0.13874999999999998,0.14499999999999999,0.15125,0.15749999999999997,0.16374999999999998,0.16999999999999998]
[2,"m",70,"2m70",null,null,null,null,{"$f":"I176","v":0.23},0.23625000000000002,0.24249999999999999,0.24875,0.255,0.26124999999999998,0.26749999999999996,0.27374999999999994,0.27999999999999997]
[3,"m",70,"3m70",null,null,null,null,{"$f":"I177","v":0.33999999999999997},0.34875,0.35749999999999998,0.36624999999999996,0.375,0.38374999999999998,0.39249999999999996,0.40125,0.41]
["4a","m",70,"4am70",null,null,null,null,{"$f":"I178","v":0.45000000000000007},0.46000000000000008,0.47000000000000008,0.48000000000000009,0.49000000000000005,0.5,0.51,0.52,0.53]
["4b","m",70,"4bm70",null,null,null,null,{"$f":"I179","v":0.57000000000000006},0.58000000000000007,0.59000000000000008,0.60000000000000009,0.6100000000000001,0.62000000000000011,0.63000000000000012,0.64000000000000012,0.65000000000000013]
["4c","m",70,"4cm70",null,null,null,null,{"$f":"I180","v":0.63},0.6412500000000001,0.65250000000000008,0.66375000000000006,0.67500000000000004,0.68625000000000003,0.69750000000000001,0.70874999999999999,0.72]
["5a","m",70,"5am70",null,null,null,null,{"$f":"I181","v":0.83000000000000007},0.84000000000000008,0.85000000000000009,0.8600000000000001,0.87000000000000011,0.88000000000000012,0.89000000000000012,0.90000000000000013,0.91000000000000014]
["5b","m",70,"5bm70",null,null,null,null,{"$f":"I182","v":1.01},1.02,1.03,1.04,1.05,1.06,1.07,1.08,1.0900000000000001]
["5c","m",70,"5cm70",null,null,null,null,{"$f":"I183","v":1.26},1.2637499999999999,1.2675000000000001,1.27125,1.2749999999999999,1.2787500000000001,1.2825,1.2862499999999999,1.29]
["6a","m",70,"6am70",null,null,null,null,{"$f":"I184","v":1.7999999999999998},1.7874999999999999,1.7749999999999999,1.7625,1.75,1.7375,1.7250000000000001,1.7125000000000001,1.7000000000000002]
["6b","m",70,"6bm70",null,null,null,null,{"$f":"I185","v":2.21},2.1937500000000001,2.1775000000000002,2.1612499999999999,2.145,2.1287500000000001,2.1124999999999998,2.0962499999999999,2.08]
[7,"m",70,"7m70",null,null,null,null,{"$f":"I186","v":3.7399999999999998},3.6612499999999999,3.5824999999999996,3.5037499999999997,3.4249999999999998,3.3462499999999999,3.2675000000000001,3.1887499999999998,3.11]
[8,"m",70,"8m70",null,null,null,null,{"$f":"I187","v":7.1300000000000008},6.9112500000000008,6.6925000000000008,6.4737500000000008,6.2550000000000008,6.0362500000000008,5.8175000000000008,5.5987500000000008,5.38]
["A","m",70,"Am70"]
["B","m",70,"Bm70"]
["C","m",70,"Cm70"]
[1,"g",70,"1g70",null,null,null,null,{"$f":"I191","v":0.12},0.12625,0.13250000000000001,0.13874999999999998,0.14499999999999999,0.15125,0.15749999999999997,0.16374999999999998,0.16999999999999998]
[2,"g",70,"2g70",null,null,null,null,{"$f":"I192","v":0.23},0.23625000000000002,0.24249999999999999,0.24875,0.255,0.26124999999999998,0.26749999999999996,0.27374999999999994,0.27999999999999997]
[3,"g",70,"3g70",null,null,null,null,{"$f":"I193","v":0.33999999999999997},0.34875,0.35749999999999998,0.36624999999999996,0.375,0.38374999999999998,0.39249999999999996,0.40125,0.41]
["4a","g",70,"4ag70",null,null,null,null,{"$f":"I194","v":0.45000000000000007},0.46000000000000008,0.47000000000000008,0.48000000000000009,0.49000000000000005,0.5,0.51,0.52,0.53]
["4b","g",70,"4bg70",null,null,null,null,{"$f":"I195","v":0.57000000000000006},0.58000000000000007,0.59000000000000008,0.60000000000000009,0.6100000000000001,0.62000000000000011,0.63000000000000012,0.64000000000000012,0.65000000000000013]
["4c","g",70,"4cg70",null,null,null,null,{"$f":"I196","v":0.63},0.6412500000000001,0.65250000000000008,0.66375000000000006,0.67500000000000004,0.68625000000000003,0.69750000000000001,0.70874999999999999,0.72]
["5a","g",70,"5ag70",null,null,null,null,{"$f":"I197","v":0.83000000000000007},0.84000000000000008,0.85000000000000009,0.8600000000000001,0.87000000000000011,0.88000000000000012,0.89000000000000012,0.90000000000000013,0.91000000000000014]
["5b","g",70,"5bg70",null,null,null,null,{"$f":"I198","v":1.01},1.02,1.03,1.04,1.05,1.06,1.07,1.08,1.0900000000000001]
["5c","g",70,"5cg70",null,null,null,null,{"$f":"I199","v":1.26},1.2637499999999999,1.2675000000000001,1.27125,1.2749999999999999,1.2787500000000001,1.2825,1.2862499999999999,1.29]
["6a","g",70,"6ag70",null,null,null,null,{"$f":"I200","v":1.7999999999999998},1.7874999999999999,1.7749999999999999,1.7625,1.75,1.7375,1.7250000000000001,1.7125000000000001,1.7000000000000002]
["6b","g",70,"6bg70",null,null,null,null,{"$f":"I201","v":2.21},2.1937500000000001,2.1775000000000002,2.1612499999999999,2.145,2.1287500000000001,2.1124999999999998,2.0962499999999999,2.08]
[7,"g",70,"7g70",null,null,null,null,{"$f":"I202","v":3.7399999999999998},3.6612499999999999,3.5824999999999996,3.5037499999999997,3.4249999999999998,3.3462499999999999,3.2675000000000001,3.1887499999999998,3.11]
[8,"g",70,"8g70",null,null,null,null,{"$f":"I203","v":7.1300000000000008},6.9112500000000008,6.6925000000000008,6.4737500000000008,6.2550000000000008,6.0362500000000008,5.8175000000000008,5.5987500000000008,5.38]
["A","g",70,"Ag70"]
["B","g",70,"Bg70"]
["C","g",70,"Cg70"]

{"sheet":"Precalculation","index":2,"n_rows":69,"n_cols":16,"rows_kept":69,"cut":false,"hidden":true,"merged":[[4,1,4,3]]}
["Berechnung der Marge lt. Precalculatio-Tool: Annahmen: Österreich, < 50 Mio., Holding, 3 Months, EUR, non revolving loan, No LEA, monthly principal, austria -CORPALL, Value of Collateral for SRC/ERM = 70, 50, 20, 0% Value of Collateral for RWA imme 0%"]
["Ergebnis ist:","VOLUMSUNABHÄNGIG und über Laufzeit bei gleicher Bonität zw. 2 und 10 Jahren annähernd linear"]
[]
[]
["STAND:","Precalculation_201401"]
[]
[]
["70% Sicherheit",null,"Li-Kosten",1,2,3,"4a","4b","4c","5a","5b","5c","6a","6b",7,8]
["Erfassung der EVA Marge lt. Tool","LZ 2 Jahre",0.1,0.22,0.33,0.44,0.55000000000000004,0.67,0.73,0.93,1.1100000000000001,1.36,1.9,2.31,3.84,7.23]
["inkl. Li-Kosten","LZ 10 Jahre",0.44,0.61,0.72,0.85,0.97,1.0900000000000001,1.1599999999999999,1.35,1.53,1.73,2.14,2.52,3.55,5.82]
[]
["Aufschläge lt. Precalculatio-Tool ohne Li-Kosten",null,"Laufzeit",1,2,3,"4a","4b","4c","5a","5b","5c","6a","6b",7,8]
[null,null,2,{"$f":"D9-$C$9","v":0.12},0.23,0.33999999999999997,0.45000000000000007,0.57000000000000006,0.63,0.83000000000000007,1.01,1.26,1.7999999999999998,2.21,3.7399999999999998,7.1300000000000008]
[null,null,3,{"$f":"(D13+D15)/2","v":0.12625},{"$f":"(E13+E15)/2","v":0.23625000000000002},0.34875,0.46000000000000008,0.58000000000000007,0.6412500000000001,0.84000000000000008,1.02,1.2637499999999999,1.7874999999999999,2.1937500000000001,3.6612499999999999,6.9112500000000008]
[null,null,4,{"$f":"(D17+D13)/2","v":0.13250000000000001},{"$f":"(E17+E13)/2","v":0.24249999999999999},0.35749999999999998,0.47000000000000008,0.59000000000000008,0.65250000000000008,0.85000000000000009,1.03,1.2675000000000001,1.7749999999999999,2.1775000000000002,3.5824999999999996,6.6925000000000008]
[null,null,5,{"$f":"(D15+D17)/2","v":0.13874999999999998},{"$f":"(E15+E17)/2","v":0.24875},0.36624999999999996,0.48000000000000009,0.60000000000000009,0.66375000000000006,0.8600000000000001,1.04,1.27125,1.7625,2.1612499999999999,3.5037499999999997,6.4737500000000008]
[null,null,6,{"$f":"(D13+D21)/2","v":0.14499999999999999},{"$f":"(E13+E21)/2","v":0.255},0.375,0.49000000000000005,0.6100000000000001,0.67500000000000004,0.87000000000000011,1.05,1.2749999999999999,1.75,2.145,3.4249999999999998,6.2550000000000008]
[null,null,7,{"$f":"(D17+D19)/2","v":0.15125},{"$f":"(E17+E19)/2","v":0.26124999999999998},0.38374999999999998,0.5,0.62000000000000011,0.68625000000000003,0.88000000000000012,1.06,1.2787500000000001,1.7375,2.1287500000000001,3.3462499999999999,6.0362500000000008]
[null,null,8,{"$f":"(D21+D17)/2","v":0.15749999999999997},{"$f":"(E21+E17)/2","v":0.26749999999999996},0.39249999999999996,0.51,0.63000000000000012,0.69750000000000001,0.89000000000000012,1.07,1.2825,1.7250000000000001,2.1124999999999998,3.2675000000000001,5.8175000000000008]
[null,null,9,{"$f":"(D19+D21)/2","v":0.16374999999999998},{"$f":"(E19+E21)/2","v":0.27374999999999994},0.40125,0.52,0.64000000000000012,0.70874999999999999,0.90000000000000013,1.08,1.2862499999999999,1.7125000000000001,2.0962499999999999,3.1887499999999998,5.5987500000000008]
[null,null,10,{"$f":"D10-$C$10","v":0.16999999999999998},{"$f":"E10-$C$10","v":0.27999999999999997},0.41,0.53,0.65000000000000013,0.72,0.91000000000000014,1.0900000000000001,1.29,1.7000000000000002,2.08,3.11,5.38]
[]
[]
["50% Sicherheit",null,{"$f":"C8","v":"Li-Kosten"},1,2,3,"4a","4b","4c","5a","5b","5c","6a","6b",7,8]
["Erfassung der EVA Marge lt. Tool","LZ 2 Jahre",{"$f":"C9","v":0.1},0.22,0.34,0.46,0.56999999999999995,0.7,0.77,1,1.23,1.54,2.2599999999999998,2.77,4.93,9.92]
["inkl. Li-Kosten","LZ 10 Jahre",{"$f":"C10","v":0.44},0.63,0.75,0.89,1.02,1.1499999999999999,1.24,1.45,1.67,1.93,2.44,2.91,4.3,7.59]
[]
["Aufschläge lt. Precalculatio-Tool ohne Li-Kosten",null,"Laufzeit",1,2,3,"4a","4b","4c","5a","5b","5c","6a","6b",7,8]
[null,null,2,{"$f":"D25-$C$9","v":0.12},0.24000000000000002,0.36,0.47,0.6,0.67,0.9,1.1299999999999999,1.44,2.1599999999999997,2.67,4.83,9.82]
[null,null,3,{"$f":"(D29+D31)/2","v":0.12875},0.24875000000000003,0.37124999999999997,0.48375000000000001,0.61375000000000002,0.68625000000000003,0.91375000000000006,1.1424999999999998,1.44625,2.1399999999999997,2.645,4.7087500000000002,9.4862500000000001]
[null,null,4,{"$f":"(D33+D29)/2","v":0.13750000000000001},{"$f":"(E33+E29)/2","v":0.25750000000000001},0.38250000000000001,0.4975,0.62749999999999995,0.70250000000000012,0.92749999999999999,1.1549999999999998,1.4524999999999999,2.12,2.62,4.5875000000000004,9.1524999999999999]
[null,null,5,{"$f":"(D31+D33)/2","v":0.14624999999999999},0.26624999999999999,0.39375000000000004,0.51124999999999998,0.64124999999999999,0.71875000000000011,0.94125000000000003,1.1675,1.4587499999999998,2.1,2.5950000000000002,4.4662500000000005,8.8187499999999996]
[null,null,6,{"$f":"(D29+D37)/2","v":0.155},{"$f":"(E29+E37)/2","v":0.27500000000000002},0.40500000000000003,0.52500000000000002,{"$f":"(H29+H37)/2","v":0.65500000000000003},0.7350000000000001,0.95500000000000007,1.18,1.4649999999999999,2.08,2.5700000000000003,4.3449999999999998,8.4849999999999994]
[null,null,7,{"$f":"(D33+D35)/2","v":0.16375000000000001},0.28375,0.41625000000000001,0.53875000000000006,0.66874999999999996,0.75125000000000008,0.96875,1.1924999999999999,1.4712499999999999,2.06,2.5450000000000004,4.2237499999999999,8.1512499999999992]
[null,null,8,{"$f":"(D37+D33)/2","v":0.17249999999999999},{"$f":"(E37+E33)/2","v":0.29249999999999998},0.42749999999999999,0.55249999999999999,0.6825,0.76750000000000007,0.98250000000000004,1.2050000000000001,1.4775,2.04,2.5200000000000005,4.1025,7.817499999999999]
[null,null,9,{"$f":"(D35+D37)/2","v":0.18124999999999999},0.30125000000000002,0.43874999999999997,0.56625000000000003,0.69625000000000004,0.78375000000000006,0.99625000000000008,1.2175,1.4837500000000001,2.02,2.4950000000000001,3.9812500000000002,7.4837499999999988]
[null,null,10,{"$f":"D26-$C$10","v":0.19},0.31,0.45,0.58000000000000007,0.71,0.8,1.01,1.23,1.49,2,2.4700000000000002,3.86,7.1499999999999995]
[]
[]
["20% Sicherheit",null,{"$f":"C24","v":"Li-Kosten"},1,2,3,"4a","4b","4c","5a","5b","5c","6a","6b",7,8]
["Erfassung der EVA Marge lt. Tool","LZ 2 Jahre",{"$f":"C25","v":0.1},0.23,0.35,0.49,0.61,0.75,0.83,1.1100000000000001,1.4,1.83,2.81,3.46,6.57,13.95]
["inkl. Li-Kosten","LZ 10 Jahre",{"$f":"C26","v":0.44},0.66,0.79,0.95,1.1000000000000001,1.24,1.35,1.61,1.88,2.23,2.89,3.49,5.42,10.25]
[]
["Aufschläge lt. Precalculatio-Tool ohne Li-Kosten",null,"Laufzeit",1,2,3,"4a","4b","4c","5a","5b","5c","6a","6b",7,8]
[null,null,2,{"$f":"D41-$C$9","v":0.13},0.24999999999999997,0.39,0.51,0.65,0.73,1.01,1.2999999999999998,1.73,2.71,3.36,6.4700000000000006,13.85]
[null,null,3,{"$f":"(D45+D47)/2","v":0.14125000000000001},0.26249999999999996,0.40500000000000003,0.52875000000000005,0.66874999999999996,0.75249999999999995,1.03,1.3174999999999999,1.7375,2.6775000000000002,3.32125,6.2837500000000004,13.344999999999999]
[null,null,4,{"$f":"(D49+D45)/2","v":0.15250000000000002},{"$f":"(E49+E45)/2","v":0.27499999999999997},0.42000000000000004,0.5475000000000001,0.6875,0.77500000000000002,1.05,1.335,1.7450000000000001,2.645,3.2824999999999998,6.0975000000000001,12.84]
[null,null,5,{"$f":"(D47+D49)/2","v":0.16375000000000001},0.28749999999999998,0.43500000000000005,0.56625000000000014,0.70625000000000004,0.7975000000000001,1.07,1.3525,1.7524999999999999,2.6124999999999998,3.2437499999999999,5.9112499999999999,12.335000000000001]
[null,null,6,{"$f":"(D45+D53)/2","v":0.17500000000000002},{"$f":"(E45+E53)/2","v":0.3},{"$f":"(F45+F53)/2","v":0.45},{"$f":"(G45+G53)/2","v":0.58500000000000008},{"$f":"(H45+H53)/2","v":0.72500000000000009},{"$f":"(I45+I53)/2","v":0.82000000000000006},1.0900000000000001,1.3699999999999999,1.76,2.58,3.2050000000000001,5.7249999999999996,11.83]
[null,null,7,{"$f":"(D49+D51)/2","v":0.18625000000000003},0.3125,0.46499999999999997,0.60375000000000001,0.74375000000000013,0.84250000000000003,1.1100000000000001,1.3874999999999997,1.7675000000000001,2.5475000000000003,3.1662500000000002,5.5387499999999994,11.324999999999999]
[null,null,8,{"$f":"(D53+D49)/2","v":0.19750000000000001},{"$f":"(E53+E49)/2","v":0.32500000000000001},0.48,0.62250000000000005,0.76250000000000007,0.8650000000000001,1.1300000000000001,1.4049999999999998,1.7749999999999999,2.5150000000000001,3.1275000000000004,5.3524999999999991,10.82]
[null,null,9,{"$f":"(D51+D53)/2","v":0.20875000000000002},0.33750000000000002,0.495,0.6412500000000001,0.78125,0.88750000000000018,1.1500000000000001,1.4224999999999999,1.7825,2.4824999999999999,3.0887500000000001,5.1662499999999998,10.315000000000001]
[null,null,10,{"$f":"D42-$C$10","v":0.22000000000000003},0.35000000000000003,0.51,0.66000000000000014,0.8,0.91000000000000014,1.1700000000000002,1.44,1.79,2.4500000000000002,3.0500000000000003,4.9799999999999995,9.81]
[]
[]
["0% Sicherheit",null,{"$f":"C40","v":"Li-Kosten"},1,2,3,"4a","4b","4c","5a","5b","5c","6a","6b",7,8]
["Erfassung der EVA Marge lt. Tool","LZ 2 Jahre",{"$f":"C41","v":0.1},0.23,0.35,0.5,0.63,0.78,0.86,1.18,1.52,2.02,3.17,3.92,7.66,16.64]
["inkl. Li-Kosten","LZ 10 Jahre",{"$f":"C42","v":0.44},0.69,0.81,0.99,1.1499999999999999,1.3,1.43,1.72,2.02,2.42,3.2,3.87,6.17,12.02]
[]
["Aufschläge lt. Precalculatio-Tool ohne Li-Kosten",null,"Laufzeit",1,2,3,"4a","4b","4c","5a","5b","5c","6a","6b",7,8]
[null,null,2,{"$f":"D57-$C$9","v":0.13},0.24999999999999997,0.4,0.53,0.68,0.76,1.0799999999999998,1.42,1.92,3.07,3.82,7.5600000000000005,16.54]
[null,null,3,{"$f":"(D61+D63)/2","v":0.14499999999999999},0.26499999999999996,0.41875000000000001,0.55249999999999999,0.70250000000000012,0.78875000000000006,1.105,1.44,1.9275,3.03125,3.7712500000000002,7.3312500000000007,15.919999999999998]
[null,null,4,{"$f":"(D65+D61)/2","v":0.15999999999999998},{"$f":"(E65+E61)/2","v":0.27999999999999997},0.4375,0.57499999999999996,0.72500000000000009,0.8175,1.1299999999999999,1.46,1.9350000000000001,2.9924999999999997,3.7225000000000001,7.1025,15.299999999999999]
[null,null,5,{"$f":"(D63+D65)/2","v":0.17499999999999999},0.29499999999999998,0.45625000000000004,0.59749999999999992,0.74750000000000005,0.84624999999999995,1.1549999999999998,1.48,1.9424999999999999,2.9537499999999999,3.6737500000000001,6.8737499999999994,14.68]
[null,null,6,{"$f":"(D61+D69)/2","v":0.18999999999999997},{"$f":"(E61+E69)/2","v":0.31},{"$f":"(F61+F69)/2","v":0.47500000000000003},{"$f":"(G61+G69)/2","v":0.62},{"$f":"(H61+H69)/2","v":0.77},{"$f":"(I61+I69)/2","v":0.875},1.18,1.5,1.95,2.915,3.625,6.6449999999999996,14.059999999999999]
[null,null,7,{"$f":"(D65+D67)/2","v":0.20499999999999996},0.32500000000000001,0.49375000000000002,0.64250000000000007,0.79249999999999998,0.90375000000000005,1.2050000000000001,1.52,1.9575,2.8762500000000002,3.5762499999999999,6.4162499999999998,13.44]
[null,null,8,{"$f":"(D69+D65)/2","v":0.21999999999999997},{"$f":"(E69+E65)/2","v":0.34},0.51250000000000007,0.66500000000000004,0.81500000000000006,0.9325,1.23,1.54,1.9649999999999999,2.8375000000000004,3.5274999999999999,6.1875,12.82]
[null,null,9,{"$f":"(D67+D69)/2","v":0.23499999999999996},0.35500000000000004,0.53125,0.6875,0.83750000000000013,0.96124999999999994,1.2549999999999999,1.56,1.9724999999999999,2.7987500000000001,3.4787499999999998,5.9587500000000002,12.2]
[null,null,10,{"$f":"D58-$C$10","v":0.24999999999999994},0.37000000000000005,0.55000000000000004,0.71,0.8600000000000001,0.99,1.28,1.58,1.98,2.7600000000000002,3.43,5.7299999999999995,11.58]

{"sheet":"Interne Li-Kosten","index":3,"n_rows":185,"n_cols":11,"rows_kept":185,"cut":false,"hidden":false,"merged":[[2,4,2,7],[0,4,0,7]]}
[{"$f":"\"Liqui-Aufschläge \"&K2&\"/\"&J2","v":"Liqui-Aufschläge 01/2025"},null,null,null,"INTERNE KALKULATION",null,null,null,null,"Jahr","Monat"]
["Verw-Aufschlag",null,0,null,null,null,null,null,null,2025,"01"]
["Basis lt. EB",null,"incl. Verw-A",null,"Umrechnung für tilgende Werte"]
[null,"AUT","AUT",null,"Monate","Endfällig","Tilgend","Differenz"]
["O/N",0,{"$f":"B5+$C$2","v":0},null,0,{"$f":"C5","v":0},{"$f":"C5","v":0},{"$f":"F5-G5","v":0}]
["1m",0,0,null,1,{"$f":"C6","v":0},{"$f":"VLOOKUP(ROUNDUP(E6*0.6,0),$E$6:$F$185,2)","v":0},0]
["2m",0,0,null,2,0,0,0]
["3m",0,0,null,3,0,0,0]
["4m",0,0,null,4,0,0,0]
["5m",0,0,null,5,0,0,0]
["6m",0,0,null,6,0,0,0]
["7m",2,2,null,7,2,0,2]
["8m",4,4,null,8,4,0,4]
["9m",6,6,null,9,6,0,6]
["10m",8,8,null,10,8,0,8]
["11m",9,9,null,11,9,2,7]
["1y",11,{"$f":"B17+$C$2","v":11},null,12,11,4,7]
["13m",1,{"$f":"B18+$C$2","v":1},null,13,1,4,-3]
["14m",3,{"$f":"B19+$C$2","v":3},null,14,3,6,-3]
["15m",3.9999999999999996,3.9999999999999996,null,15,3.9999999999999996,6,-2.0000000000000004]
["16m",6,6,null,16,6,8,-2]
["17m",7.0000000000000009,7.0000000000000009,null,17,7.0000000000000009,9,-1.9999999999999991]
["18m",9,9,null,18,9,9,0]
["19m",9,9,null,19,9,11,-2]
["20m",10,10,null,20,10,11,-1]
["21m",12.000000000000002,12.000000000000002,null,21,12.000000000000002,1,11.000000000000002]
["22m",13,13,null,22,13,3,10]
["23m",15,{"$f":"B28+$C$2","v":15},null,23,15,3,12]
["2y",16,16,null,24,16,3.9999999999999996,12]
["3y",24,24,null,25,{"$f":"F41","v":24},3.9999999999999996,20]
["4y",35,35,null,26,{"$f":"F41","v":24},6,18]
["5y",45,45,null,27,{"$f":"F41","v":24},7.0000000000000009,17]
["6y",55.999999999999993,55.999999999999993,null,28,{"$f":"F41","v":24},7.0000000000000009,17]
["7y",62,62,null,29,{"$f":"F41","v":24},9,15]
["8y",65.999999999999986,65.999999999999986,null,30,{"$f":"F41","v":24},9,15]
["9y",71,71,null,31,{"$f":"F41","v":24},9,15]
["10y",76,76,null,32,{"$f":"F41","v":24},10,14]
["15y",88,88,null,33,{"$f":"F41","v":24},10,14]
["20y",98.000000000000014,98.000000000000014,null,34,{"$f":"F41","v":24},12.000000000000002,11.999999999999998]
["25y",107,107,null,35,{"$f":"F41","v":24},12.000000000000002,11.999999999999998]
["30y",115.00000000000001,115.00000000000001,null,36,{"$f":"C30","v":24},13,11]
[null,null,null,null,37,{"$f":"F53","v":35},15,20]
[null,null,null,null,38,{"$f":"F53","v":35},15,20]
[null,null,null,null,39,{"$f":"F53","v":35},16,19]
[null,null,null,null,40,{"$f":"F53","v":35},16,19]
[" ",null,null,null,41,{"$f":"F53","v":35},24,11]
[null,null,null,null,42,{"$f":"F53","v":35},24,11]
[null," ",null,null,43,{"$f":"F53","v":35},24,11]
[null," ",null,null,44,{"$f":"F53","v":35},24,11]
[null,null,null,null,45,{"$f":"F53","v":35},24,11]
[null,null,null,null,46,{"$f":"F53","v":35},24,11]
[null,null,null,null,47,{"$f":"F53","v":35},24,11]
[null,null,null,null,48,{"$f":"C31","v":35},24,11]
[null,null,null,null,49,{"$f":"F65","v":45},24,21]
[null,null,null,null,50,{"$f":"F65","v":45},24,21]
[null,null,null,null,51,{"$f":"F65","v":45},24,21]
[null,null,null,null,52,{"$f":"F65","v":45},24,21]
[null,null,null,null,53,{"$f":"F65","v":45},24,21]
[null,null,null,null,54,{"$f":"F65","v":45},24,21]
[null,null,null,null,55,{"$f":"F65","v":45},24,21]
[null,null,null,null,56,{"$f":"F65","v":45},24,21]
[null,null,null,null,57,{"$f":"F65","v":45},24,21]
[null,null,null,null,58,{"$f":"F65","v":45},24,21]
[null,null,null,null,59,{"$f":"F65","v":45},24,21]
[null,null,null,null,60,{"$f":"C32","v":45},24,21]
[null,null,null,null,61,{"$f":"F77","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,62,{"$f":"F77","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,63,{"$f":"F77","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,64,{"$f":"F77","v":55.999999999999993},35,{"$f":"F69-G69","v":20.999999999999993}]
[null,null,null,null,65,{"$f":"F77","v":55.999999999999993},{"$f":"VLOOKUP(ROUNDUP(E70*0.6,0),$E$6:$F$185,2)","v":35},20.999999999999993]
[null,null,null,null,66,{"$f":"F77","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,67,{"$f":"F77","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,68,{"$f":"F77","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,69,{"$f":"F77","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,70,{"$f":"F77","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,71,{"$f":"F77","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,72,{"$f":"C33","v":55.999999999999993},35,20.999999999999993]
[null,null,null,null,73,{"$f":"F89","v":62},35,27]
[null,null,null,null,74,{"$f":"F89","v":62},35,27]
[null,null,null,null,75,{"$f":"F89","v":62},35,27]
[null,null,null,null,76,{"$f":"F89","v":62},35,27]
[null,null,null,null,77,{"$f":"F89","v":62},35,27]
[null,null,null,null,78,{"$f":"F89","v":62},35,27]
[null,null,null,null,79,{"$f":"F89","v":62},35,27]
[null,null,null,null,80,{"$f":"F89","v":62},35,27]
[null,null,null,null,81,{"$f":"F89","v":62},45,17]
[null,null,null,null,82,{"$f":"F89","v":62},45,17]
[null,null,null,null,83,{"$f":"F89","v":62},45,17]
[null,null,null,null,84,{"$f":"C34","v":62},45,17]
[null,null,null,null,85,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,86,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,87,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,88,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,89,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,90,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,91,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,92,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,93,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,94,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,95,{"$f":"F101","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,96,{"$f":"C35","v":65.999999999999986},45,20.999999999999986]
[null,null,null,null,97,{"$f":"F113","v":71},45,26]
[null,null,null,null,98,{"$f":"F113","v":71},45,26]
[null,null,null,null,99,{"$f":"F113","v":71},45,26]
[null,null,null,null,100,{"$f":"F113","v":71},45,26]
[null,null,null,null,101,{"$f":"F113","v":71},55.999999999999993,15.000000000000007]
[null,null,null,null,102,{"$f":"F113","v":71},55.999999999999993,15.000000000000007]
[null,null,null,null,103,{"$f":"F113","v":71},55.999999999999993,15.000000000000007]
[null,null,null,null,104,{"$f":"F113","v":71},55.999999999999993,15.000000000000007]
[null,null,null,null,105,{"$f":"F113","v":71},55.999999999999993,15.000000000000007]
[null,null,null,null,106,{"$f":"F113","v":71},55.999999999999993,15.000000000000007]
[null,null,null,null,107,{"$f":"F113","v":71},55.999999999999993,15.000000000000007]
[null,null,null,null,108,{"$f":"C36","v":71},55.999999999999993,15.000000000000007]
[null,null,null,null,109,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,110,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,111,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,112,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,113,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,114,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,115,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,116,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,117,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,118,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,119,{"$f":"F125","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,120,{"$f":"C37","v":76},55.999999999999993,20.000000000000007]
[null,null,null,null,121,{"$f":"$F$185","v":88},62,26]
[null,null,null,null,122,88,62,26]
[null,null,null,null,123,88,62,26]
[null,null,null,null,124,88,62,26]
[null,null,null,null,125,88,62,26]
[null,null,null,null,126,88,62,26]
[null,null,null,null,127,88,62,26]
[null,null,null,null,128,88,62,{"$f":"F133-G133","v":26}]
[null,null,null,null,129,88,{"$f":"VLOOKUP(ROUNDUP(E134*0.6,0),$E$6:$F$185,2)","v":62},26]
[null,null,null,null,130,88,62,26]
[null,null,null,null,131,88,62,26]
[null,null,null,null,132,88,62,26]
[null,null,null,null,133,88,62,26]
[null,null,null,null,134,88,62,26]
[null,null,null,null,135,88,62,26]
[null,null,null,null,136,88,62,26]
[null,null,null,null,137,88,62,26]
[null,null,null,null,138,88,62,26]
[null,null,null,null,139,88,62,26]
[null,null,null,null,140,88,62,26]
[null,null,null,null,141,88,65.999999999999986,22.000000000000014]
[null,null,null,null,142,88,65.999999999999986,22.000000000000014]
[null,null,null,null,143,88,65.999999999999986,22.000000000000014]
[null,null,null,null,144,88,65.999999999999986,22.000000000000014]
[null,null,null,null,145,88,65.999999999999986,22.000000000000014]
[null,null,null,null,146,88,65.999999999999986,22.000000000000014]
[null,null,null,null,147,88,65.999999999999986,22.000000000000014]
[null,null,null,null,148,88,65.999999999999986,22.000000000000014]
[null,null,null,null,149,88,65.999999999999986,22.000000000000014]
[null,null,null,null,150,88,65.999999999999986,22.000000000000014]
[null,null,null,null,151,88,65.999999999999986,22.000000000000014]
[null,null,null,null,152,88,65.999999999999986,22.000000000000014]
[null,null,null,null,153,88,65.999999999999986,22.000000000000014]
[null,null,null,null,154,88,65.999999999999986,22.000000000000014]
[null,null,null,null,155,88,65.999999999999986,22.000000000000014]
[null,null,null,null,156,88,65.999999999999986,22.000000000000014]
[null,null,null,null,157,88,65.999999999999986,22.000000000000014]
[null,null,null,null,158,88,65.999999999999986,22.000000000000014]
[null,null,null,null,159,88,65.999999999999986,22.000000000000014]
[null,null,null,null,160,88,65.999999999999986,22.000000000000014]
[null,null,null,null,161,88,71,17]
[null,null,null,null,162,88,71,17]
[null,null,null,null,163,88,71,17]
[null,null,null,null,164,88,71,17]
[null,null,null,null,165,88,71,17]
[null,null,null,null,166,88,71,17]
[null,null,null,null,167,88,71,17]
[null,null,null,null,168,88,71,17]
[null,null,null,null,169,88,71,17]
[null,null,null,null,170,88,71,17]
[null,null,null,null,171,88,71,17]
[null,null,null,null,172,88,71,17]
[null,null,null,null,173,88,71,17]
[null,null,null,null,174,88,71,17]
[null,null,null,null,175,88,71,17]
[null,null,null,null,176,88,71,17]
[null,null,null,null,177,88,71,17]
[null,null,null,null,178,88,71,17]
[null,null,null,null,179,88,71,17]
[null,null,null,null,180,{"$f":"C38","v":88},{"$f":"VLOOKUP(ROUNDUP(E185*0.6,0),$E$6:$F$185,2)","v":71},17]