{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Feuil1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Feuil1","index":0,"n_rows":379,"n_cols":10,"rows_kept":379,"cut":false,"hidden":false,"merged":[[5,0,5,1],[5,7,5,8],[0,0,0,9],[1,0,1,2],[2,0,2,2],[3,0,3,1],[4,0,4,1],[11,0,11,1],[12,0,12,1],[14,0,14,9],[6,0,6,1],[6,7,6,8],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1]]}
["Crédits à la consommation"]
["Paiement Fin de période (utilisé en Algérie)"]
["Sans différé"]
["Prix de l'appartement",null,{"$f":"100000*100","v":10000000}]
["Apport promoteur",null,5000000]
["Assurances",null,null,null,null,null,null,"VA"]
["Montant du prêt",null,200000,"Client","Trésor",null,null,{"$f":"-PV(C8*(1+C12)/12,C11,C13,0,0)","v":0}]
["Taux d'Intérêt fixe",null,4.0800000000000003E-2,0,0]
["Durée du prêt",null,10,"ans"]
["Nbre de paiement/an",null,12]
["Nbre échéances",null,120]
["TVA",null,0]
["Échéances",null,null,null,null,null,null,null,"=VPM(0,03/12;360;5000000)"]
[]
["Tableau d'amortissement"]
[1,2,3,4,5,6,7,8,9,10]
["Mois","Encours","Capital","Intérêts TTC","Intérêt HT","TVA"," Client","Bonif","Mensualité","CRD"]
[1,200000,1352.5156147854088,680,680,0,0,0,2032.5156147854088,198647.4843852146]
[3,198647.4843852146,1361.7283560464564,670.78725873895235,670.78725873895235,0,0,0,2032.5156147854086,197285.75602916814]
[2,197285.75602916814,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,195928.64186129248]
[2,195928.64186129248,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,194571.52769341681]
[2,194571.52769341681,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,193214.41352554114]
[2,193214.41352554114,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,191857.29935766547]
[2,191857.29935766547,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,190500.1851897898]
[2,190500.1851897898,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,189143.07102191413]
[2,189143.07102191413,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,187785.95685403846]
[2,187785.95685403846,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,186428.8426861628]
[2,186428.8426861628,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,185071.72851828713]
[2,185071.72851828713,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,183714.61435041146]
[2,183714.61435041146,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,182357.50018253579]
[2,182357.50018253579,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,181000.38601466012]
[2,181000.38601466012,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,179643.27184678445]
[2,179643.27184678445,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,178286.15767890878]
[2,178286.15767890878,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,176929.04351103312]
[2,176929.04351103312,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,175571.92934315745]
[2,175571.92934315745,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,174214.81517528178]
[2,174214.81517528178,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,172857.70100740611]
[2,172857.70100740611,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,171500.58683953044]
[2,171500.58683953044,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,170143.47267165477]
[2,170143.47267165477,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,168786.35850377911]
[2,168786.35850377911,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,167429.24433590344]
[2,167429.24433590344,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,166072.13016802777]
[2,166072.13016802777,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,164715.0160001521]
[2,164715.0160001521,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,163357.90183227643]
[2,163357.90183227643,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,162000.78766440076]
[2,162000.78766440076,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,160643.67349652509]
[2,160643.67349652509,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,159286.55932864943]
[2,159286.55932864943,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,157929.44516077376]
[2,157929.44516077376,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,156572.33099289809]
[2,156572.33099289809,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,155215.21682502242]
[2,155215.21682502242,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,153858.10265714675]
[2,153858.10265714675,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,152500.98848927108]
[2,152500.98848927108,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,151143.87432139541]
[2,151143.87432139541,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,149786.76015351975]
[2,149786.76015351975,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,148429.64598564408]
[2,148429.64598564408,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,147072.53181776841]
[2,147072.53181776841,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,145715.41764989274]
[2,145715.41764989274,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,144358.30348201707]
[2,144358.30348201707,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,143001.1893141414]
[2,143001.1893141414,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,141644.07514626574]
[2,141644.07514626574,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,140286.96097839007]
[2,140286.96097839007,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,138929.8468105144]
[2,138929.8468105144,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,137572.73264263873]
[2,137572.73264263873,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,136215.61847476306]
[2,136215.61847476306,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,134858.50430688739]
[2,134858.50430688739,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,133501.39013901172]
[2,133501.39013901172,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,132144.27597113606]
[2,132144.27597113606,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,130787.16180326037]
[2,130787.16180326037,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,129430.04763538469]
[2,129430.04763538469,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,128072.93346750901]
[2,128072.93346750901,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,126715.81929963332]
[2,126715.81929963332,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,125358.70513175764]
[2,125358.70513175764,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,124001.59096388196]
[2,124001.59096388196,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,122644.47679600627]
[2,122644.47679600627,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,121287.36262813059]
[2,121287.36262813059,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,119930.24846025491]
[2,119930.24846025491,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,118573.13429237923]
[2,118573.13429237923,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,117216.02012450354]
[2,117216.02012450354,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,115858.90595662786]
[2,115858.90595662786,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,114501.79178875218]
[2,114501.79178875218,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,113144.67762087649]
[2,113144.67762087649,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,111787.56345300081]
[2,111787.56345300081,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,110430.44928512513]
[2,110430.44928512513,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,109073.33511724944]
[2,109073.33511724944,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,107716.22094937376]
[2,107716.22094937376,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,106359.10678149808]
[2,106359.10678149808,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,105001.99261362239]
[2,105001.99261362239,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,103644.87844574671]
[2,103644.87844574671,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,102287.76427787103]
[2,102287.76427787103,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,100930.65010999535]
[2,100930.65010999535,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,99573.535942119663]
[2,99573.535942119663,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,98216.42177424398]
[2,98216.42177424398,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,96859.307606368297]
[2,96859.307606368297,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,95502.193438492613]
[2,95502.193438492613,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,94145.07927061693]
[2,94145.07927061693,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,92787.965102741247]
[2,92787.965102741247,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,91430.850934865564]
[2,91430.850934865564,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,90073.736766989881]
[2,90073.736766989881,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,88716.622599114198]
[2,88716.622599114198,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,87359.508431238515]
[2,87359.508431238515,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,86002.394263362832]
[2,86002.394263362832,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,84645.280095487149]
[2,84645.280095487149,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,83288.165927611466]
[2,83288.165927611466,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,81931.051759735783]
[2,81931.051759735783,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,80573.9375918601]
[2,80573.9375918601,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,79216.823423984417]
[2,79216.823423984417,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,77859.709256108734]
[2,77859.709256108734,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,76502.595088233051]
[2,76502.595088233051,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,75145.480920357368]
[2,75145.480920357368,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,73788.366752481685]
[2,73788.366752481685,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,72431.252584606002]
[2,72431.252584606002,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,71074.138416730319]
[2,71074.138416730319,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,69717.024248854636]
[2,69717.024248854636,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,68359.910080978952]
[2,68359.910080978952,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,67002.795913103269]
[2,67002.795913103269,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,65645.681745227586]
[2,65645.681745227586,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,64288.567577351911]
[2,64288.567577351911,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,62931.453409476235]
[2,62931.453409476235,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,61574.339241600559]
[2,61574.339241600559,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,60217.225073724883]
[2,60217.225073724883,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,58860.110905849207]
[2,58860.110905849207,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,57502.996737973532]
[2,57502.996737973532,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,56145.882570097856]
[2,56145.882570097856,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,54788.76840222218]
[2,54788.76840222218,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,53431.654234346504]
[2,53431.654234346504,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,52074.540066470829]
[2,52074.540066470829,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,50717.425898595153]
[2,50717.425898595153,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,49360.311730719477]
[2,49360.311730719477,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,48003.197562843801]
[2,48003.197562843801,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,46646.083394968126]
[2,46646.083394968126,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,45288.96922709245]
[2,45288.96922709245,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,43931.855059216774]
[null,43931.855059216774,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,42574.740891341098]
[null,42574.740891341098,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,41217.626723465422]
[null,41217.626723465422,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,39860.512555589747]
[null,39860.512555589747,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,38503.398387714071]
[null,38503.398387714071,1357.1141678756792,675.40144690972954,675.40144690972954,0,0,0,2032.5156147854086,37146.284219838395]
[null,37146.284219838395,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,101974.37725210708]
[1,101974.37725210708,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,101164.22545102942]
[2,101164.22545102942,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,100354.07364995175]
[2,100354.07364995175,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,99543.921848874088]
[2,99543.921848874088,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,98733.770047796424]
[2,98733.770047796424,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,97923.618246718761]
[2,97923.618246718761,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,97113.466445641097]
[2,97113.466445641097,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,96303.314644563434]
[2,96303.314644563434,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,95493.16284348577]
[2,95493.16284348577,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,94683.011042408107]
[2,94683.011042408107,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,93872.859241330443]
[2,93872.859241330443,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,93062.70744025278]
[2,93062.70744025278,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,92252.555639175116]
[2,92252.555639175116,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,91442.403838097453]
[2,91442.403838097453,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,90632.252037019789]
[2,90632.252037019789,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,89822.100235942125]
[2,89822.100235942125,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,89011.948434864462]
[2,89011.948434864462,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,88201.796633786798]
[2,88201.796633786798,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,87391.644832709135]
[2,87391.644832709135,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,86581.493031631471]
[2,86581.493031631471,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,85771.341230553808]
[2,85771.341230553808,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,84961.189429476144]
[2,84961.189429476144,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,84151.037628398481]
[2,84151.037628398481,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,83340.885827320817]
[2,83340.885827320817,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,82530.734026243153]
[2,82530.734026243153,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,81720.58222516549]
[2,81720.58222516549,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,80910.430424087826]
[2,80910.430424087826,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,80100.278623010163]
[2,80100.278623010163,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,79290.126821932499]
[2,79290.126821932499,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,78479.975020854836]
[2,78479.975020854836,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,77669.823219777172]
[2,77669.823219777172,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,76859.671418699509]
[2,76859.671418699509,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,76049.519617621845]
[2,76049.519617621845,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,75239.367816544182]
[2,75239.367816544182,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,74429.216015466518]
[2,74429.216015466518,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,73619.064214388854]
[2,73619.064214388854,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,72808.912413311191]
[2,72808.912413311191,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,71998.760612233527]
[2,71998.760612233527,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,71188.608811155864]
[2,71188.608811155864,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,70378.4570100782]
[2,70378.4570100782,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,69568.305209000537]
[2,69568.305209000537,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,68758.153407922873]
[2,68758.153407922873,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,67948.00160684521]
[2,67948.00160684521,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,67137.849805767546]
[2,67137.849805767546,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,66327.698004689883]
[2,66327.698004689883,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,65517.546203612219]
[2,65517.546203612219,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,64707.394402534555]
[2,64707.394402534555,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,63897.242601456892]
[2,63897.242601456892,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,63087.090800379228]
[2,63087.090800379228,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,62276.938999301565]
[2,62276.938999301565,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,61466.787198223901]
[2,61466.787198223901,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,60656.635397146238]
[2,60656.635397146238,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,59846.483596068574]
[2,59846.483596068574,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,59036.331794990911]
[2,59036.331794990911,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,58226.179993913247]
[2,58226.179993913247,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,57416.028192835583]
[2,57416.028192835583,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,56605.87639175792]
[2,56605.87639175792,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,55795.724590680256]
[2,55795.724590680256,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,54985.572789602593]
[2,54985.572789602593,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,54175.420988524929]
[2,54175.420988524929,810.15180107766162,677.25481749684673,677.25481749684673,0,0,0,1487.4066185745082,53365.269187447266]
[null,53365.269187447266,998.92618367209366,221.48197335110936,221.48197335110936,0,0,0,1220.4081570232031,64142.830684301203]
[null,64142.830684301203,1002.3225326965788,218.08562432662424,218.08562432662424,0,0,0,1220.4081570232031,63140.508151604627]
[null,63140.508151604627,1005.7304293077473,214.67772771545586,214.67772771545586,0,0,0,1220.4081570232031,62134.77772229688]
[null,62134.77772229688,1009.1499127673937,211.25824425580956,211.25824425580956,0,0,0,1220.4081570232033,61125.627809529484]
[null,61125.627809529484,1012.5810224708027,207.82713455240042,207.82713455240042,0,0,0,1220.4081570232031,60113.04678705868]
[null,60113.04678705868,1016.0237979472033,204.38435907599964,204.38435907599964,0,0,0,1220.4081570232029,59097.02298911148]
[null,59097.02298911148,1019.4782788602239,200.92987816297921,200.92987816297921,0,0,0,1220.4081570232031,58077.544710251255]
[null,58077.544710251255,1022.9445050083489,197.46365201485443,197.46365201485443,0,0,0,1220.4081570232033,57054.600205242903]
[null,57054.600205242903,1026.4225163253773,193.98564069782606,193.98564069782606,0,0,0,1220.4081570232033,56028.177688917523]
[null,56028.177688917523,1029.9123528808834,190.49580414231977,190.49580414231977,0,0,0,1220.4081570232031,54998.265336036638]
[null,54998.265336036638,1033.4140548806783,186.99410214252475,186.99410214252475,0,0,0,1220.4081570232031,53964.851281155963]
[null,53964.851281155963,1036.9276626672727,183.48049435593046,183.48049435593046,0,0,0,1220.4081570232031,52927.92361848869]
[null,52927.92361848869,1040.4532167203413,179.9549403028617,179.9549403028617,0,0,0,1220.4081570232029,51887.470401768347]
[null,51887.470401768347,1043.9907576571907,176.41739936601255,176.41739936601255,0,0,0,1220.4081570232033,50843.479644111154]
[null,50843.479644111154,1047.5403262332252,172.86783078997814,172.86783078997814,0,0,0,1220.4081570232033,49795.939317877928]
[null,49795.939317877928,1051.101963342418,169.30619368078513,169.30619368078513,0,0,0,1220.4081570232031,48744.837354535513]
[null,48744.837354535513,1054.6757100177824,165.73244700542094,165.73244700542094,0,0,0,1220.4081570232033,47690.161644517728]
[null,47690.161644517728,1058.2616074318425,162.14654959136044,162.14654959136044,0,0,0,1220.4081570232029,46631.900037085885]
[null,46631.900037085885,1061.859696897111,158.54846012609218,158.54846012609218,0,0,0,1220.4081570232031,45570.040340188774]
[null,45570.040340188774,1065.4700198665612,154.938137156642,154.938137156642,0,0,0,1220.4081570232031,44504.570320322215]
[null,44504.570320322215,1069.0926179341075,151.31553908909572,151.31553908909572,0,0,0,1220.4081570232031,43435.477702388111]
[null,43435.477702388111,1072.7275328350834,147.68062418811974,147.68062418811974,0,0,0,1220.4081570232031,42362.75016955303]
[null,42362.75016955303,1076.3748064467227,144.03335057648047,144.03335057648047,0,0,0,1220.4081570232031,41286.375363106308]
[null,41286.375363106308,1080.0344807886415,140.3736762345616,140.3736762345616,0,0,0,1220.4081570232031,40206.340882317665]
[null,40206.340882317665,1083.7065980233231,136.70155899988021,136.70155899988021,0,0,0,1220.4081570232033,39122.634284294341]
[null,39122.634284294341,1087.3912004566023,133.01695656660092,133.01695656660092,0,0,0,1220.4081570232033,38035.24308383774]
[null,38035.24308383774,1091.0883305381547,129.31982648504848,129.31982648504848,0,0,0,1220.4081570232031,36944.154753299583]
[null,36944.154753299583,1094.7980308619842,125.61012616121876,125.61012616121876,0,0,0,1220.4081570232029,35849.356722437602]
[null,35849.356722437602,1098.520344166915,121.88781285628801,121.88781285628801,0,0,0,1220.4081570232031,34750.836378270687]
[null,34750.836378270687,1102.2553133370827,118.15284368612049,118.15284368612049,0,0,0,1220.4081570232033,33648.581064933605]
[null,33648.581064933605,1106.0029814024285,114.40517562077441,114.40517562077441,0,0,0,1220.4081570232029,32542.578083531178]
[null,32542.578083531178,1109.7633915391971,110.64476548400616,110.64476548400616,0,0,0,1220.4081570232033,31432.814691991982]
[null,31432.814691991982,1113.5365870704304,106.87156995277289,106.87156995277289,0,0,0,1220.4081570232033,30319.278104921552]
[null,30319.278104921552,1117.3226114664699,103.08554555673341,103.08554555673341,0,0,0,1220.4081570232033,29201.955493455083]
[null,29201.955493455083,1121.1215083454558,99.286648677747408,99.286648677747408,0,0,0,1220.4081570232033,28080.833985109628]
[null,28080.833985109628,1124.9333214738303,95.47483554937287,95.47483554937287,0,0,0,1220.4081570232033,26955.900663635799]
[null,26955.900663635799,1128.7580947668414,91.650062256361835,91.650062256361835,0,0,0,1220.4081570232033,25827.142568868956]
[null,25827.142568868956,1132.5958722890487,87.812284734154574,87.812284734154574,0,0,0,1220.4081570232033,24694.546696579906]
[null,24694.546696579906,1136.4466982548313,83.961458768371813,83.961458768371813,0,0,0,1220.4081570232031,23558.099998325073]
[null,23558.099998325073,1140.3106170288977,80.097539994305393,80.097539994305393,0,0,0,1220.4081570232031,22417.789381296174]
[null,22417.789381296174,1144.187673126796,76.220483896407131,76.220483896407131,0,0,0,1220.4081570232031,21273.601708169379]
[null,21273.601708169379,1148.0779112154271,72.330245807776024,72.330245807776024,0,0,0,1220.4081570232031,20125.523796953952]
[null,20125.523796953952,1151.9813761135595,68.426780909643583,68.426780909643583,0,0,0,1220.4081570232031,18973.542420840393]
[null,18973.542420840393,1155.8981127923457,64.510044230857488,64.510044230857488,0,0,0,1220.4081570232033,17817.644308048046]
[null,17817.644308048046,1159.8281663758396,60.579990647363495,60.579990647363495,0,0,0,1220.4081570232031,16657.816141672207]
[null,16657.816141672207,1163.7715821415175,56.636574881685647,56.636574881685647,0,0,0,1220.4081570232031,15494.04455953069]
[null,15494.04455953069,1167.7284055207986,52.679751502404493,52.679751502404493,0,0,0,1220.4081570232031,14326.316154009892]
[null,14326.316154009892,1171.6986820995694,48.709474923633771,48.709474923633771,0,0,0,1220.4081570232031,13154.617471910322]
[null,13154.617471910322,1175.682457618708,44.725699404495238,44.725699404495238,0,0,0,1220.4081570232033,11978.935014291614]
[null,11978.935014291614,1179.6797779746114,40.728379048591634,40.728379048591634,0,0,0,1220.4081570232031,10799.255236317002]
[null,10799.255236317002,1183.6906892197251,36.717467803477959,36.717467803477959,0,0,0,1220.4081570232031,9615.5645470972759]
[null,9615.5645470972759,1187.7152375630724,32.692919460130888,32.692919460130888,0,0,0,1220.4081570232033,8427.8493095342037]
[null,8427.8493095342037,1191.7534693707867,28.654687652416449,28.654687652416449,0,0,0,1220.4081570232031,7236.0958401634171]
[null,7236.0958401634171,1195.8054311666474,24.602725856555768,24.602725856555768,0,0,0,1220.4081570232031,6040.2904089967697]
[null,6040.2904089967697,1199.8711696326141,20.536987390589164,20.536987390589164,0,0,0,1220.4081570232033,4840.4192393641551]
[null,4840.4192393641551,1203.9507316093648,16.45742541383828,16.45742541383828,0,0,0,1220.4081570232031,3636.4685077547902]
[null,3636.4685077547902,1208.0441640968368,12.363992926366439,12.363992926366439,0,0,0,1220.4081570232031,2428.4243436579536]
[null,2428.4243436579536,1212.1515142547657,8.2566427684371924,8.2566427684371924,0,0,0,1220.4081570232029,1216.2728294031879]
[null,1216.2728294031879,1216.2728294032322,4.1353276199709894,4.1353276199709894,0,0,0,1220.4081570232031,-4.4337866711430252E-11]
[null,-4.4337866711430252E-11,{"$error":"#NUM!"},{"$error":"#NUM!"},1,0.17,0.17,0,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,{"$error":"#NUM!"},0,0,null,null,0]
[null,null,null,null,0,0,null,null,0]
[]
[null,"Total",{"$f":"IF($C$9=30,SUM(C$18:C$377),IF($C$9=25,SUM(C$18:C$317),IF($C$9=10,SUM(C$18:C$137),IF($C$9=5,SUM(C$18:C$77),0))))","v":162853.71578016187},{"$f":"IF($C$9=30,SUM(D$18:D$377),IF($C$9=25,SUM(D$18:D$317),IF($C$9=10,SUM(D$18:D$137),IF($C$9=5,SUM(D$18:D$77),0))))","v":81048.157994087174},null,null,null,null,243901.87377424867]