{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["TB nyugdíj","UNION_Nyugdíj","diagram (3%)","diagram (5%)","diagram (7%)","járadék"],"not_rendered":{"charts":8,"images":0,"macros":1,"external_links":1,"defined_names":26,"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":"TB nyugdíj","index":0,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[3,1,3,2],[5,4,7,5],[6,1,6,2],[5,1,5,2]]}
[]
[]
[null,"Társadalombiztosítási nyugdíj várható összege"]
[null,"A várható öregségi nyugdíj kalkulációja a nettó helyettesítési ráta jelenlegi értékén, valamint azon a feltételezésen alapul, hogy az inaktívak aránya 20 éve alatt, egyenletesen a duplájára nő. A jelenlegi értékre vonatkozó információ az OECD 2013-évre, az átlagos keresőkre vonatkozó adatát (http://www.oecd-ilibrary.org/content/table/pens_rate-table-en) veszi alapul."]
[]
[null,"A sötétkék cellákat kötelező kitölteni, ezek a számolás inputjai.",null,null,"A szürke cellákban lévő dolgok csak paraméterek a számoláshoz, nem mutatjuk meg őket az ügyfélnek."]
[null,"A zöld cellák a számítások eredményét tartalmazzák."]
[]
[]
[null,"KALKULÁCIÓ",null,null,"PARAMÉTEREK"]
[null,"Jelenlegi életkor:",43,null,"Nyugdíjig hátralévő évek","Helyettesítési ráta"]
[null,"A nyugdíj alapját képező nettó jövedelem (/hó):",200000]
[null,"Nyugdíjjogosultságot nem képező egyéb bevétel (/hó):",50000]
[null,"TELJES JÖVEDELEM (/hó):",{"$f":"+C12+C13","v":250000}]
[]
[null,"Várható életkor nyugdíjbamenetelkor:",65,null,0,1.06]
[null,"Becsült helyettesítési ráta:",{"$f":"+VLOOKUP(C16-C11,$E$16:$F$36,2,TRUE)","v":0.5},null,1,{"$f":"+$F$16-E17/$E$36*($F$16-$F$36)","v":1.032}]
[null,"A nyugdíj becsült összege (/hó):",{"$f":"+C12*C17","v":100000},null,2,1.004]
[null,"A kieső jövedelem (/hó):",{"$f":"+MAX(C14-C18,0)","v":150000},null,3,0.97600000000000009]
[null,"Szükséges megtakarítás UNION-Nyugdíj Program segítségével (Ft):",{"$f":"+C19/F38*1000000","v":16311439.756415833},null,4,0.94800000000000006]
[null,null,null,null,5,0.92]
[null,null,null,null,6,0.89200000000000002]
[null,null,null,null,7,0.8640000000000001]
[null,null,null,null,8,0.83600000000000008]
[null,null,null,null,9,0.80800000000000005]
[null,null,null,null,10,0.78]
[null,null,null,null,11,0.752]
[null,null,null,null,12,0.72399999999999998]
[null,null,null,null,13,0.69599999999999995]
[null,null,null,null,14,0.66800000000000004]
[null,null,null,null,15,0.64]
[null,null,null,null,16,0.61199999999999999]
[null,null,null,null,17,0.58400000000000007]
[null,null,null,null,18,0.55599999999999994]
[null,null,null,null,19,0.52800000000000002]
[null,null,null,null,20,0.5]
[]
[null,null,null,null,"1 MFt tőkéből vehető havi járadék (Ft):",9196]

{"sheet":"UNION_Nyugdíj","index":1,"n_rows":601,"n_cols":121,"rows_kept":601,"cut":false,"hidden":false,"merged":[[0,0,0,2],[52,0,52,17]]}
["UNION-Nyugdíj Program II.\nMegtakarítás Kalkulátor",null,null,"Biztosítási év","Díjfizetés","Kumulált díjfizetés","Folyamatos díjakból létrejött megtakarítás záró értéke","Bónusz számla záró értéke","Kumlált adójóváírás","Adójóváírás számla záró értéke","Eseti díjakból létrejött megtakarítás záró értéke","Teljes megtakarítás záró értéke ADÓJÓVÁÍRÁS NÉLKÜL","Teljes megtakarítás záró értéke ADÓJÓVÁÍRÁSSAL","Teljes megtakarítás záró értéke ADÓJÓVÁÍRÁSSAL és ESETI díjakkal","VV érték %-ban a folyamatosí díjakból létrejött megtakarításra","Visszavásárlási érték év végén - ADÓJÓVÁÍRÁS NÉLKÜL","Visszavásárlási érték év végén - ADÓJÓVÁÍRÁSSAL","Visszavásárlási érték év végén - ADÓJÓVÁÍRÁSSAL - ESETI díjakkal",null,"Folyamatos díjakból létrejött megtakarítás záró értéke (kezdeti egységek)","Folyamatos díjakból létrejött megtakarítás záró értéke (felhalmozási egységek)",null,"Hónap","Év","Díjfizetés","Funding Factor","Kezdeti egységek nyitó értéke","Díj a kezdeti egységekbe","Kezdeti költség levonás","Kezdeti egységekre eső alapkezelési költség levonás","Temp1 _K","Felhalmozási egységek nyitó értéke","Díj a felhalmozási egységekbe","Felhalmozási egységekre eső alapkezelési költség levonás","Temp1_F","Kezdeti egységekre eső adminisztrációs költség levonás","Felhalmozási egységekre eső adminisztrációs költség levonás","Temp2_K","Temp2_F","Haláleseti kockázatnak kitett összeg","Haláleseti kockázati díj","Rokkantsági kockázati díj","Kezdeti egységeket terhelő kockázati díj","Felhalmozási egységeket terhelő kockázati díj","Temp3_K","Kezdeti egységek hozama","Kezdeti egységek záró értéke","Temp3_F","Felhalmozási egységek hozama","Felhalmozási egységek záró értéke","Bónusz számla nyitó érték","Bónusz alapkezelési ktg","Bónusz számla hozama","Bónusz számla jóváírás","Bónusz számla záró értéke","Adójóváírás számla nyitó értéke","Adójóváírás","Adójóváírás szla hozama","Adójóváírás szla záró értéke","1. Eseti díj befizetése","1. Eseti számla nyitó érték","1. Eseti díj egyszeri befektetési költésg","1. Eseti alapkezelési ktg","1. Eseti számla hozama","1. Eseti számla záró értéke","2. Eseti díj befizetése","2. Eseti számla nyitó érték","2. Eseti díj egyszeri befektetési költésg","2. Eseti alapkezelési ktg","2. Eseti számla hozama","2. Eseti számla záró értéke","3. Eseti díj befizetése","3. Eseti számla nyitó érték","3. Eseti díj egyszeri befektetési költésg","3. Eseti alapkezelési ktg","3. Eseti számla hozama","3. Eseti számla záró értéke","4. Eseti díj befizetése","4. Eseti számla nyitó érték","4. Eseti díj egyszeri befektetési költésg","4. Eseti alapkezelési ktg","4. Eseti számla hozama","4. Eseti számla záró értéke","5. Eseti díj befizetése","5. Eseti számla nyitó érték","5. Eseti díj egyszeri befektetési költésg","5. Eseti alapkezelési ktg","5. Eseti számla hozama","5. Eseti számla záró értéke","Eseti számla záró értéke",null,"Születési év","Betöltött életkor nyugdíjbamenetelkor","Plusz nap nyugdíjbamentelkor",null,"Díjsáv felső határa","Alapkezelési ktg",null,"Életkor","Alkalmazott qx",null,null,null,"vv % (eltelt év / tartam)",5,6,7,8,9,10,null,null,null,null,null,null,null,null,null,null,6.9959999999999994E-2]
["Biztosított születési dátuma:","1971-10-25",null,1,{"$f":"+Prem","v":400000},{"$f":"+SUM($E$2:E2)","v":400000},{"$f":"+IF(D2<=Term1,\n+INDEX($W$2:$BG$601,$D2*12,25)+INDEX($W$2:$BG$601,$D2*12,28),\n0)\n+IF(AND(D2=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D2*12+Term2-12,25)+INDEX($W$2:$BG$601,$D2*12+Term2-12,28),\n0)","v":379088.29231403087},{"$f":"+IF(D2<=Term1,\n+INDEX($W$2:$BG$601,$D2*12,33),\n0)\n+IF(AND(D2=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D2*12+Term2-12,33),\n0)","v":0},{"$f":"+IF(D2<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D2*12,35)),\n0)\n+IF(AND(D2=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D2*12+Term2-12,35),\n0))","v":0},{"$f":"+IF(D2<=Term1,\n+INDEX($W$2:$BG$601,$D2*12,37),\n0)\n+IF(AND(D2=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D2*12+Term2-12,37),\n0)","v":0},{"$f":"+IF($D2<=Term1,\n+INDEX($W$2:$CL$601,$D2*12,68),\n0)+IF(AND($D2=Term1+1,Term2>0),\n+INDEX($W$2:$CL$601,$D2*12+Term2-12,68),\n0)","v":100477.69673086713},{"$f":"+G2+H2","v":379088.29231403087},{"$f":"+$G2+$H2+$J2","v":379088.29231403087},{"$f":"+$G2+$H2+$J2+$K2","v":479565.98904489801},{"$f":"IF($B$29=1,IF(D2<3,90%,100%),INDEX($DA$2:$DF$11,MIN(D2,10),FEL_period-4))","v":0},{"$f":"MAX(\n+O2*T2+U2\n+H2,\n0)","v":0},{"$f":"MAX(\n+O2*$T2+$U2+$H2+($J2-$I2*120%),\n0)","v":0},{"$f":"MAX(\n+O2*$T2+$U2+$H2+($J2-$I2*120%)+$K2,\n0)","v":100477.69673086713},null,{"$f":"+IF(D2<=Term1,\n+INDEX($W$2:$BG$601,$D2*12,25),\n0)\n+IF(AND(D2=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D2*12+Term2-12,25),\n0)","v":379088.29231403087},{"$f":"+IF(D2<=Term1,\n+INDEX($W$2:$BG$601,$D2*12,28),\n0)\n+IF(AND(D2=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D2*12+Term2-12,28),\n0)","v":0},null,1,{"$f":"+ROUNDDOWN((W2-1)/12,0)+1","v":1},{"$f":"IF(W2<=Term1*12+Term2,\nIF(MOD((W2-1),(12/PremFreq))=0,Prem/PremFreq,0),\n0)","v":400000},{"$f":"IF($B$29=1,1,FundingFactor(W2,FEL_period,Entage,1,kktg+aktg,10))","v":0.41545973031724476},{"$f":"+MOD((W2-1)/(12/PremFreq),PremFreq)","v":0},{"$f":"+IF(W2<=FEL_build*12,Y2,0)","v":400000},{"$f":"IF($B$29=1,0,IF(X2<=FEL_period,(AA2+AB2)*kktg/12,0))","v":2331.9999999999995},{"$f":"+(AA2+AB2)*aktg/12","v":599.99999999999989},{"$f":"+AA2+AB2-AC2-AD2","v":397068},0,{"$f":"+Y2-AB2","v":0},{"$f":"+(AF2+AG2)*aktg/12","v":0},{"$f":"+AF2+AG2-AH2","v":0},{"$f":"+fixktg-AK2","v":600},{"$f":"+IF(share_mode=1,AI2/(AI2+AE2),MIN(AI2/fixktg,1))*fixktg","v":0},{"$f":"+AE2-AJ2","v":396468},{"$f":"+AI2-AK2","v":0},{"$f":"MAX((hal_bo-AL2*Z2-AM2),0)","v":35283.511640582612},{"$f":"+AN2*VLOOKUP(Entage+X2-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":58.805852734304352},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},{"$f":"+(AO2+AP2)-AR2","v":218.80585273430432},{"$f":"+IF(share_mode2=1,AM2/(AM2+AL2),MIN(AM2/(AO2+AP2),1))*AO2\n+IF(share_mode3=1,AM2/(AM2+AL2),MIN(AM2/(AO2+AP2),1))*AP2","v":0},{"$f":"+AL2-AQ2","v":396249.19414726569},{"$f":"+AS2*hozam/12","v":1981.2459707363284},{"$f":"+AS2+AT2","v":398230.44011800201},{"$f":"+AM2-AR2","v":0},{"$f":"+AV2*hozam/12","v":0},{"$f":"+AV2+AW2","v":0},0,{"$f":"+(AY2)*eaktg/12","v":0},{"$f":"+(AY2-AZ2)*hozam2/12","v":0},{"$f":"+IF(W2=120,Prem,0)\n+IF(W2=180,Prem*0.5,0)\n+IF(W2=240,Prem*0.5,0)","v":0},{"$f":"+AY2-AZ2+BA2+BB2","v":0},0,{"$f":"MIN(IF(AND(W2>12,MOD(W2,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD2+BE2)*hozam2/12","v":0},{"$f":"+BD2+BE2+BF2","v":0},{"$f":"IF($W2=$DC$19,$DD$19,0)","v":0},{"$f":"BH2","v":0},{"$f":"BH2*$DQ$14","v":0},{"$f":"+(BI2-BJ2)*eaktg/12","v":0},{"$f":"+(BI2-BK2)*hozam/12","v":0},{"$f":"BI2-BJ2-BK2+BL2","v":0},{"$f":"IF($W2=$DC$20,$DD$20,0)","v":0},{"$f":"BN2","v":0},{"$f":"BN2*$DQ$14","v":0},{"$f":"+(BO2-BP2)*eaktg/12","v":0},{"$f":"+(BO2-BQ2)*hozam/12","v":0},{"$f":"BO2-BP2-BQ2+BR2","v":0},{"$f":"IF($W2=$DC$21,$DD$21,0)","v":0},{"$f":"BT2","v":0},{"$f":"BT2*$DQ$14","v":0},{"$f":"+(BU2-BV2)*eaktg/12","v":0},{"$f":"+(BU2-BW2)*hozam/12","v":0},{"$f":"BU2-BV2-BW2+BX2","v":0},{"$f":"IF($W2=$DC$22,$DD$22,0)","v":0},{"$f":"BZ2","v":0},{"$f":"BZ2*$DQ$14","v":0},{"$f":"+(CA2-CB2)*eaktg/12","v":0},{"$f":"+(CA2-CC2)*hozam/12","v":0},{"$f":"CA2-CB2-CC2+CD2","v":0},{"$f":"IF($W2=$DC$23,$DD$23,0)","v":0},{"$f":"CF2","v":0},{"$f":"CF2*$DQ$14","v":0},{"$f":"+(CG2-CH2)*eaktg/12","v":0},{"$f":"+(CG2-CI2)*hozam/12","v":0},{"$f":"CG2-CH2-CI2+CJ2","v":0},{"$f":"BM2+BS2+BY2+CE2+CK2","v":0},null,1953,63,0,null,0,1.9799999999999998E-2,null,0,0.02,9.9979999999999999E-3,null,null,1,0,0,0,0,0,0]
["Technikai kezdet dátuma:",{"$f":"+DATE(YEAR(TODAY()),MONTH(TODAY()),1)","v":"2015-02-01"},null,2,400000,{"$f":"+SUM($E$2:E3)","v":800000},748200.85331337585,0,{"$f":"+IF(D3<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D3*12,35)),\n0)\n+IF(AND(D3=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D3*12+Term2-12,35),\n0))","v":80000},81207.525046921903,104155.2407568193,{"$f":"+G3+H3","v":748200.85331337585},{"$f":"+$G3+$H3+$J3","v":829408.37836029776},{"$f":"+$G3+$H3+$J3+$K3","v":933563.61911711702},0.2,{"$f":"MAX(\n+O3*T3+U3\n+H3,\n0)","v":149640.17066267517},{"$f":"MAX(\n+O3*$T3+$U3+$H3+($J3-$I3*120%),\n0)","v":134847.69570959709},{"$f":"MAX(\n+O3*$T3+$U3+$H3+($J3-$I3*120%)+$K3,\n0)","v":239002.9364664164},null,748200.85331337585,0,null,2,{"$f":"+ROUNDDOWN((W3-1)/12,0)+1","v":1},{"$f":"+IF(MOD((W3-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W3,FEL_period,Entage,1,kktg+aktg,10))","v":0.41850768899605889},{"$f":"+AU2","v":398230.44011800201},0,2321.6834658879516,597.34566017700297,{"$f":"+AA3+AB3-AC3-AD3","v":395311.41099193704},{"$f":"+AX2","v":0},{"$f":"+Y3-AB3","v":0},0,{"$f":"+AF3+AG3-AH3","v":0},600,0,{"$f":"+AE3-AJ3","v":394711.41099193704},{"$f":"+AI3-AK3","v":0},34810.239565390832,58.017065942318055,159.99999999999997,{"$f":"+(AO3+AP3)-AR3","v":218.01706594231803},0,{"$f":"+AL3-AQ3","v":394493.39392599469},1972.4669696299734,{"$f":"+AS3+AT3","v":396465.86089562468},{"$f":"+AM3-AR3","v":0},0,{"$f":"+AV3+AW3","v":0},{"$f":"+BC2","v":0},0,0,0,0,{"$f":"+BG2","v":0},0,0,{"$f":"+BD3+BE3+BF3","v":0},{"$f":"IF($W3=$DC$19,$DD$19,0)","v":0},{"$f":"BH3+BM2","v":0},{"$f":"BH3*$DQ$14","v":0},0,0,{"$f":"BI3-BJ3-BK3+BL3","v":0},{"$f":"IF($W3=$DC$20,$DD$20,0)","v":0},{"$f":"BN3+BS2","v":0},{"$f":"BN3*$DQ$14","v":0},0,0,{"$f":"BO3-BP3-BQ3+BR3","v":0},{"$f":"IF($W3=$DC$21,$DD$21,0)","v":0},{"$f":"BT3+BY2","v":0},{"$f":"BT3*$DQ$14","v":0},0,0,{"$f":"BU3-BV3-BW3+BX3","v":0},{"$f":"IF($W3=$DC$22,$DD$22,0)","v":0},{"$f":"BZ3+CE2","v":0},{"$f":"BZ3*$DQ$14","v":0},0,0,{"$f":"CA3-CB3-CC3+CD3","v":0},{"$f":"IF($W3=$DC$23,$DD$23,0)","v":0},{"$f":"CF3+CK2","v":0},{"$f":"CF3*$DQ$14","v":0},0,0,{"$f":"CG3-CH3-CI3+CJ3","v":0},{"$f":"BM3+BS3+BY3+CE3+CK3","v":0},null,1954,63,183,null,350000,1.7999999999999999E-2,null,1,0.02,7.5173222969815955E-4,null,null,2,0.35,0.3,0.25,0.25,0.2,0.2,null,null,null,0,null,"éves",1,null,null,"Kezdeti költség levonásának időtartama:",{"$f":"+MIN(Term1,10)","v":10}]
["Díjfizetési gyakoriság (1,2,4,12):","éves",{"$f":"+VLOOKUP(B4,$DL$3:$DM$6,2,FALSE)","v":1},3,400000,{"$f":"+SUM($E$2:E4)","v":1200000},1106966.0698374931,0,{"$f":"+IF(D4<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D4*12,35)),\n0)\n+IF(AND(D4=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D4*12+Term2-12,35),\n0))","v":160000},164885.05467672355,107967.38510207459,1106966.0698374931,1271851.1245142166,1379818.5096162912,0.45,498134.73142687191,471019.78610359546,578987.17120567011,null,1106966.0698374931,0,null,3,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W4,FEL_period,Entage,1,kktg+aktg,10))","v":0.42155564767487314},{"$f":"+AU3","v":396465.86089562468},0,2311.395969021492,594.69879134343694,{"$f":"+AA4+AB4-AC4-AD4","v":393559.76613525976},{"$f":"+AX3","v":0},{"$f":"+Y4-AB4","v":0},0,{"$f":"+AF4+AG4-AH4","v":0},600,0,{"$f":"+AE4-AJ4","v":392959.76613525976},{"$f":"+AI4-AK4","v":0},34345.591276683903,57.242652127806508,159.99999999999997,{"$f":"+(AO4+AP4)-AR4","v":217.24265212780648},0,{"$f":"+AL4-AQ4","v":392742.52348313195},1963.7126174156599,{"$f":"+AS4+AT4","v":394706.2361005476},{"$f":"+AM4-AR4","v":0},0,{"$f":"+AV4+AW4","v":0},{"$f":"+BC3","v":0},0,0,0,0,{"$f":"+BG3","v":0},0,0,0,100000,{"$f":"BH4+BM3","v":100000},2500,194.02499999999998,499.029875,97805.004874999999,0,{"$f":"BN4+BS3","v":0},0,0,0,0,0,{"$f":"BT4+BY3","v":0},0,0,0,0,0,{"$f":"BZ4+CE3","v":0},0,0,0,0,0,{"$f":"CF4+CK3","v":0},0,0,0,0,97805.004874999999,null,1955,64,0,null,500000,1.4999999999999999E-2,null,2,0.02,4.5094845318496347E-4,null,null,3,0.75,0.65,0.6,0.55000000000000004,0.45,0.45,null,null,null,0.06,null,"féléves",2,null,null,"Kezdeti egységek képzésének időtartama (év):",3]
["Éves díj:",400000,{"$f":"+(Prem>=DJ13)","v":true},4,400000,{"$f":"+SUM($E$2:E5)","v":1600000},1483851.3603185359,0,{"$f":"+IF(D5<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D5*12,35)),\n0)\n+IF(AND(D5=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D5*12+Term2-12,35),\n0))","v":240000},251107.71644237396,111919.0562191319,1483851.3603185359,1734959.07676091,1846878.1329800419,0.5,{"$f":"MAX(\n+O5*T5+U5\n+H5,\n0)","v":948482.11263604811},911589.82907842204,1023508.885297554,null,1070738.4953649756,413112.86495356035,null,4,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W5,FEL_period,Entage,1,kktg+aktg,10))","v":0.42460360635368721},394706.2361005476,0,2301.1373564661922,592.05935415082138,391813.03938993055,0,0,0,0,600,0,391213.03938993055,0,33889.532622448402,56.48255437074733,159.99999999999997,{"$f":"+(AO5+AP5)-AR5","v":216.48255437074729},0,390996.55683555978,1954.9827841777987,392951.5396197376,0,0,0,0,0,0,0,0,0,0,0,0,0,97805.004874999999,0,194.63195970125,488.0518645764937,98098.424779875248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98098.424779875248,null,1956,64,183,null,null,null,null,3,0.02,3.0732915697197899E-4,null,null,4,0.85,0.75,0.7,0.6,0.55000000000000004,0.5,null,null,null,7.0000000000000007E-2,null,"negyedéves",4,null,null,"Kezdeti költség:",{"$f":"+VLOOKUP(Term1,$DP$19:$DQ$29,2,TRUE)","v":6.9959999999999994E-2}]
["Folyamatos és eseti díjakon elért hozam:",0.06,null,5,400000,{"$f":"+SUM($E$2:E6)","v":2000000},1879363.0368365732,0,{"$f":"+IF(D6<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D6*12,35)),\n0)\n+IF(AND(D6=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D6*12+Term2-12,35),\n0))","v":320000},339952.92297325627,116015.36087160937,1879363.0368365732,2219315.9598098295,2335331.3206814388,0.56999999999999995,{"$f":"MAX(\n+O6*T6+U6\n+H6,\n0)","v":1433569.963980318},1389522.8869535744,1505538.2478251837,null,1036728.0764098951,842634.96042667807,null,5,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W6,FEL_period,Entage,1,kktg+aktg,10))","v":0.42765156503250135},392951.5396197376,0,2290.9074759830701,589.42730942960634,390071.20483432489,0,0,0,0,600,0,389471.20483432489,0,33442.029717507045,55.736716195845077,159.99999999999997,215.73671619584505,0,389255.46811812907,1946.2773405906453,391201.74545871973,0,0,0,0,0,0,0,0,0,0,0,0,0,98098.424779875248,0,195.21586531195172,489.5160445728165,98392.724959136103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98392.724959136103,null,1957,65,0,null,null,null,null,4,0.02,2.8946306926569149E-4,null,null,5,1,0.85,0.75,0.7,0.65,0.56999999999999995,null,null,null,0.08,null,"havi",12,null,null,"Alapkezelési költség:",{"$f":"+VLOOKUP(Prem,$CR$2:$CS$4,2,TRUE)","v":1.7999999999999999E-2}]
["Bónuszon és adójóváíráson elért hozam:",0.03,null,6,400000,{"$f":"+SUM($E$2:E7)","v":2400000},2294152.6380341081,0,{"$f":"+IF(D7<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D7*12,35)),\n0)\n+IF(AND(D7=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D7*12+Term2-12,35),\n0))","v":400000},431500.44147795363,120261.59273373964,2294152.6380341081,2725653.0795120616,2845914.6722458014,0.64,1932538.7298143771,1884039.1712923308,2004300.7640260705,null,1004483.0783881412,1289669.5596459666,null,6,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W7,FEL_period,Entage,1,kktg+aktg,10))","v":0.43069952371131559},391201.74545871973,0,2280.7061760243359,586.80261818807958,388334.23666450731,0,0,0,0,600,0,387734.23666450731,0,33003.048942026187,55.005081570043643,159.99999999999997,215.00508157004361,0,387519.23158293724,1937.596157914686,389456.82774085191,0,0,0,0,0,0,0,0,0,0,0,0,0,98392.724959136103,0,195.80152266868083,490.9846171823371,98687.908053649749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98687.908053649749,null,null,null,null,null,null,null,null,5,0.02,2.3073908033008318E-4,null,null,6,1,1,0.85,0.8,0.7,0.64,null,null,null,0.09,null,null,null,null,null,"Fix admin költség:",600]
[null,null,null,7,400000,{"$f":"+SUM($E$2:E8)","v":2800000},2728926.3745212667,0,{"$f":"+IF(D8<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D8*12,35)),\n0)\n+IF(AND(D8=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D8*12+Term2-12,35),\n0))","v":480000},525832.46536102833,124663.23923141049,2728926.3745212667,3254758.8398822951,3379422.0791137055,0.7,2436809.1928607356,2386641.658221764,2511304.8974531745,null,973723.93886843557,1755202.4356528309,null,7,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W8,FEL_period,Entage,1,kktg+aktg,10))","v":0.43374748239012967},389456.82774085191,0,2270.5333057291664,584.18524161127777,386602.10919351148,0,0,0,0,600,0,386002.10919351148,0,32572.556940034468,54.287594900057449,159.99999999999997,214.28759490005743,0,{"$f":"+AL8-AQ8","v":385787.82159861142},1928.9391079930572,387716.76070660446,0,0,0,0,0,0,0,0,0,0,0,0,0,98687.908053649749,0,196.38893702676299,492.45759558311494,98983.976712206102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98983.976712206102,null,null,null,null,null,null,null,null,6,0.02,1.9230926033468639E-4,null,null,7,1,1,1,0.9,0.8,0.7,null,null,null,0.1,null,null,null,null,null,"Eseti alapkezelési költség:",{"$f":"0.199%*12","v":2.3879999999999998E-2}]
["Életkor a technikai kezdetkor:",{"$f":"+ROUND((Dtb-Dob)/365,0)","v":43},null,8,400000,{"$f":"+SUM($E$2:E9)","v":3200000},3184437.7203862043,0,{"$f":"+IF(D9<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D9*12,35)),\n0)\n+IF(AND(D9=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D9*12+Term2-12,35),\n0))","v":560000},623033.68801809475,129225.9886335918,3184437.7203862043,3807471.4084042991,3936697.3970378907,0.78,2976700.0565751246,2927733.7445932194,3056959.733226811,null,944262.10823218164,2240175.6121540228,null,8,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W9,FEL_period,Entage,1,kktg+aktg,10))","v":0.43679544106894386},387716.76070660446,0,2260.3887149195039,581.57514105990663,384874.79685062502,0,0,0,0,600,0,384274.79685062502,0,32150.520617952454,53.584201029920756,159.99999999999997,213.58420102992073,0,384061.21264959511,1920.3060632479755,385981.51871284307,0,0,0,0,0,0,0,0,0,0,0,0,0,98983.976712206102,0,196.97811365729012,493.93499299274407,99280.933591541558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99280.933591541558,null,null,null,null,null,null,null,null,7,0.02,1.9846326242535392E-4,null,null,8,1,1,1,1,0.9,0.78,null,null,null,0.11,null,null,null,null,null,"Rokkantság éves díjtétele:",4.7999999999999996E-3]
["Öregségi nyugdíjkorhatár / lejárat:",{"$f":"+DATE(\nYEAR(Dob)+IF(YEAR(Dob)<1953,63,IF(YEAR(Dob)>1957,65,VLOOKUP(YEAR(Dob),$CN$2:$CP$6,2,TRUE))),\nMONTH(Dob),\nDAY(Dob)+IF(YEAR(Dob)<1953,0,IF(YEAR(Dob)>1957,0,VLOOKUP(YEAR(Dob),$CN$2:$CP$6,3,TRUE)))\n)","v":"2036-10-25"},null,9,400000,{"$f":"+SUM($E$2:E10)","v":3600000},3661484.137265963,0,{"$f":"+IF(D10<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D10*12,35)),\n0)\n+IF(AND(D10=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D10*12+Term2-12,35),\n0))","v":640000},723191.37887543871,133955.73740331287,3661484.137265963,4384675.5161414016,4518631.2535447143,0.9,3569887.9468757408,3525079.3257511794,3659035.0631544921,null,915961.90390221903,2745522.2333637439,null,9,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W10,FEL_period,Entage,1,kktg+aktg,10))","v":0.43984339974775799},385981.51871284307,0,2250.2722540958748,578.97227806926458,383152.27418067795,0,0,0,0,600,0,382552.27418067795,0,31736.907143134158,52.894845238556933,159.99999999999997,212.89484523855691,0,382339.37933543941,1911.6968966771972,384251.07623211661,0,0,0,0,0,0,0,0,0,0,0,0,0,99280.933591541558,0,197.56905784716767,495.41682266847192,99578.781356362859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99578.781356362859,null,null,null,null,null,null,null,null,8,0.02,1.8233197949962818E-4,null,null,9,1,1,1,1,1,0.9,null,null,null,0.12,null,null,null,null,null,"Halál biztonsági pótlék:",0]
["Tartam 1 (egész év):",{"$f":"IF(Matage-(DATE(YEAR(Matage),1,1)-1)>=Dtb-(DATE(YEAR(Dtb),1,1)-1),\nYEAR(Matage)-YEAR(Dtb),\nYEAR(Matage)-YEAR(Dtb)-1)","v":21},null,10,400000,{"$f":"+SUM($E$2:E11)","v":4000000},4160905.8081359845,400000,{"$f":"+IF(D11<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D11*12,35)),\n0)\n+IF(AND(D11=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D11*12+Term2-12,35),\n0))","v":720000},826395.46174245595,138858.59781769008,4560905.8081359845,5387301.2698784405,5526159.8676961306,1,4560905.8081359845,4523301.2698784405,4662159.8676961306,null,888720.61012374994,3272185.1980122346,null,10,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W11,FEL_period,Entage,1,kktg+aktg,10))","v":0.44289135842657218},384251.07623211661,0,2240.1837744332397,576.37661434817494,381434.51584333525,0,0,0,0,600,0,380834.51584333525,0,31331.683942419331,52.219473237365555,159.99999999999997,212.21947323736552,0,380622.2963700979,1903.1114818504893,382525.4078519484,0,0,0,0,0,0,0,0,0,0,0,0,0,99578.781356362859,0,198.16177489916208,496.90309790731845,99877.522679371017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99877.522679371017,null,null,null,null,null,null,null,null,9,0.02,1.7428094510680414E-4,null,null,10,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,"Admin ktg felosztás (1 - arányos, 2 - felhalmozási)",1]
["Tartam 2 (Tartam 1 plusz egész hónap):",{"$f":"+IF(MONTH(Matage)-MONTH(Dtb)>=0,MONTH(Matage)-MONTH(Dtb),MONTH(Matage)-MONTH(Dtb)+12)","v":8},null,11,400000,{"$f":"+SUM($E$2:E12)","v":4400000},4746424.433303155,402430.86467450106,{"$f":"+IF(D12<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D12*12,35)),\n0)\n+IF(AND(D12=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D12*12+Term2-12,35),\n0))","v":800000},932738.59554725431,143940.90586685203,5148855.2979776561,6081593.8935249103,6225534.7993917624,1,5148855.2979776561,5121593.8935249103,5265534.7993917624,null,925253.08663930232,3821171.3466638532,null,11,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W12,FEL_period,Entage,1,kktg+aktg,10))","v":0.44593931710538637},382525.4078519484,0,2230.1231277768588,573.78811177792261,379721.49661239365,0,0,0,0,600,0,379121.49661239365,0,30934.818700697127,51.558031167828545,159.99999999999997,211.55803116782852,0,378909.93858122581,1894.5496929061289,380804.48827413196,0,0,0,0,0,0,0,0,0,0,0,0,0,99877.522679371017,0,198.75627013194833,498.39383204619526,100177.16024128525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100177.16024128525,null,null,null,null,null,null,null,null,10,0.02,1.6010274372531616E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halál kock díj felosztás (1 - arányos, 2 - felhalmozási)",2]
["Tartam 3 (Tartam 2 plusz egész nap):",{"$f":"+Matage-Dtb-(DATE(YEAR(Dtb)+Term1,MONTH(Dtb)+Term2,DAY(Dtb))-DATE(YEAR(Dtb),MONTH(Dtb),DAY(Dtb)))","v":24},null,12,400000,{"$f":"+SUM($E$2:E13)","v":4800000},5356959.0400505215,404876.50210666662,{"$f":"+IF(D13<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D13*12,35)),\n0)\n+IF(AND(D13=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D13*12+Term2-12,35),\n0))","v":880000},1042316.2575279066,149209.22944197003,5761835.5421571881,6804151.7996850945,6953361.0291270642,1,5761835.5421571881,5748151.7996850945,5897361.0291270642,null,963457.6139204005,4393501.4261301206,null,12,1,0,{"$f":"IF($B$29=1,1,FundingFactor(W13,FEL_period,Entage,1,kktg+aktg,10))","v":0.4489872757842005},380804.48827413196,0,2220.0901666381892,571.20673241119789,378013.19137508259,0,0,0,0,600,0,377413.19137508259,0,30546.279359480541,50.910465599134234,159.99999999999997,210.9104655991342,0,377202.28090948344,1886.0114045474172,379088.29231403087,0,0,0,0,0,0,0,0,0,0,0,0,0,100177.16024128525,0,199.35254888015766,499.88903846202544,100477.69673086713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100477.69673086713,null,null,null,null,null,null,null,null,11,0.02,1.4183026253900021E-4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Term1<20,84000,60000)","v":60000},null,null,null,null,null,"Rokk. kock díj felosztás (1 - arányos, 2 - felhalmozási)",2]
["Haláleseti BÖ:",200000,null,13,400000,{"$f":"+SUM($E$2:E14)","v":5200000},5993578.4233019762,407337.00207293342,{"$f":"+IF(D14<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D14*12,35)),\n0)\n+IF(AND(D14=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D14*12+Term2-12,35),\n0))","v":960000},1155226.8289540457,154670.37682297555,6400915.4253749093,7556142.254328955,7710812.6311519304,1,6400915.4253749093,6404142.254328955,6558812.6311519304,null,1003386.1411642277,4990192.2821377488,null,13,2,400000,{"$f":"IF($B$29=1,1,FundingFactor(W14,FEL_period,Entage,1,kktg+aktg,10))","v":0.45203523446301458},379088.29231403087,400000,4542.0847441907999,1168.6324384710463,773377.57513136906,0,0,0,0,600,0,772777.57513136906,0,0,0,159.99999999999997,159.99999999999997,0,772617.57513136906,3863.0878756568454,776480.66300702596,0,0,0,0,0,0,0,0,0,0,0,0,0,100477.69673086713,0,199.95061649442559,501.3887305718635,100779.13484494456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100779.13484494456,null,null,null,null,null,null,null,null,12,0.02,1.3976758696985025E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egyszeri befektetési költség",2.5000000000000001E-2]
["Rokkantsági BÖ:",400000,null,14,400000,{"$f":"+SUM($E$2:E15)","v":5600000},6657397.0416938467,409812.45489532425,{"$f":"+IF(D15<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D15*12,35)),\n0)\n+IF(AND(D15=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D15*12+Term2-12,35),\n0))","v":1040000},1271571.6834557615,160331.40547693323,7067209.4965891708,8338781.1800449323,8499112.5855218656,1,7067209.4965891708,7090781.1800449323,7251112.5855218656,null,1045097.4782696012,5612299.5634242455,null,14,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W15,FEL_period,Entage,1,kktg+aktg,10))","v":0.45537432124717664},776480.66300702596,0,4526.8822653309608,1164.720994510539,770789.05974718439,0,0,0,0,600,0,770189.05974718439,0,0,0,159.99999999999997,159.99999999999997,0,770029.05974718439,3850.1452987359221,773879.20504592033,0,0,0,0,0,0,0,0,0,0,0,0,0,100779.13484494456,0,200.55047834143966,502.89292183301563,101081.47728843614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101081.47728843614,null,null,null,null,null,null,null,null,13,0.02,1.7427403289780474E-4]
[null,null,null,15,400000,{"$f":"+SUM($E$2:E16)","v":6000000},7349576.9685334936,612302.95144476334,{"$f":"+IF(D16<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D16*12,35)),\n0)\n+IF(AND(D16=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D16*12+Term2-12,35),\n0))","v":1120000},1391455.2780391099,166199.63117843936,7961879.9199782573,9353335.1980173662,9519534.8291958049,1,7961879.9199782573,8009335.1980173672,8175534.8291958068,null,1088656.2251118899,6260920.7434216039,null,15,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W16,FEL_period,Entage,1,kktg+aktg,10))","v":0.45871340803133853},773879.20504592033,0,4511.7157654177154,1160.8188075688804,768206.67047293379,0,0,0,0,600,0,767606.67047293379,0,0,0,159.99999999999997,159.99999999999997,0,767446.67047293379,3837.2333523646689,771283.90382529842,0,0,0,0,0,0,0,0,0,0,0,0,0,101081.47728843614,0,201.15213980398792,504.40162574316076,101384.72677437532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101384.72677437532,null,null,null,null,null,null,null,null,14,0.02,2.9408141351581617E-4]
["1. eseti díj dátuma:","2015-05-01",null,16,400000,{"$f":"+SUM($E$2:E17)","v":6400000},8071329.9261115901,616024.01548166294,{"$f":"+IF(D17<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D17*12,35)),\n0)\n+IF(AND(D17=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D17*12+Term2-12,35),\n0))","v":1200000},1514985.2468699417,172282.63746383277,8687353.9415932521,10202339.188463194,10374621.825927027,1,8687353.9415932521,8762339.1884631943,8934621.8259270266,null,1134132.1215390251,6937197.8045725645,null,16,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W17,FEL_period,Entage,1,kktg+aktg,10))","v":0.46205249481550048},771283.90382529842,0,4496.5851593014895,1156.9258557379476,765630.3928102589,0,0,0,0,600,0,765030.3928102589,0,0,0,159.99999999999997,159.99999999999997,0,764870.3928102589,3824.3519640512945,768694.74477431015,0,0,0,0,0,0,0,0,0,0,0,0,0,101384.72677437532,0,201.75560628100686,505.91485584047155,101688.88602393479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101688.88602393479,null,null,null,null,null,null,null,null,15,0.02,3.3468967472506975E-4]
["1. eseti díj összege:",100000,null,17,400000,{"$f":"+SUM($E$2:E18)","v":6800000},8823919.4069293551,619767.69302635989,{"$f":"+IF(D18<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D18*12,35)),\n0)\n+IF(AND(D18=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D18*12+Term2-12,35),\n0))","v":1280000},1642272.4979102588,178588.28543143554,9443687.0999557152,11085959.597865975,11264547.88329741,1,9443687.0999557152,9549959.5978659745,9728547.8832974099,null,1181599.6569289791,7642319.7500003753,null,17,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W18,FEL_period,Entage,1,kktg+aktg,10))","v":0.46539158159966243},768694.74477431015,0,4481.4903620342275,1153.0421171614651,763060.21229511453,0,0,0,0,600,0,762460.21229511453,0,0,0,159.99999999999997,159.99999999999997,0,762300.21229511453,3811.5010614755724,766111.71335659013,0,0,0,0,0,0,0,0,0,0,0,0,0,101688.88602393479,0,202.36088318763021,507.43262570373577,101993.95776645088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101993.95776645088,null,null,null,null,null,null,null,null,16,0.02,3.8960743960862374E-4,null,null,"Eseti díjak","Elelt évek ","Eltelt hónapok","Eltelt idő","Eseti díj összege",null,null,null,null,null,null,null,null,null,null,null,"Tartam","kktg %"]
["2. eseti díj dátuma:",null,null,18,400000,{"$f":"+SUM($E$2:E19)","v":7200000},9608662.8855541237,623534.1215047969,{"$f":"+IF(D19<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D19*12,35)),\n0)\n+IF(AND(D19=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D19*12+Term2-12,35),\n0))","v":1360000},1773431.3124938575,185124.72390048794,10232197.00705892,12005628.319552777,12190753.043453265,1,10232197.00705892,10373628.319552777,10558753.043453265,null,1231137.8466760253,8377525.0388780981,null,18,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W19,FEL_period,Entage,1,kktg+aktg,10))","v":0.46873066838382438},766111.71335659013,0,4466.4312888689201,1149.1675700348851,760496.11449768639,0,0,0,0,600,0,759896.11449768639,0,0,0,159.99999999999997,159.99999999999997,0,759736.11449768639,3798.6805724884321,763534.79507017485,0,0,0,0,0,0,0,0,0,0,0,0,0,101993.95776645088,0,202.96797595523722,508.95494895247822,102299.94473944812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102299.94473944812,null,null,null,null,null,null,null,null,17,0.02,4.5883225861022444E-4,null,null,"1. ",{"$f":"YEAR($B$17)-YEAR($B$3)","v":0},{"$f":"MONTH($B$17)-MONTH($B$3)","v":3},{"$f":"DA19*12+DB19","v":3},{"$f":"$B$18","v":100000},null,null,null,null,null,null,null,null,null,null,null,5,4.8960000000000004E-2]
["2. eseti díj összege:",null,null,19,400000,{"$f":"+SUM($E$2:E20)","v":7600000},10426934.12497532,627323.43917807715,{"$f":"+IF(D20<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D20*12,35)),\n0)\n+IF(AND(D20=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D20*12+Term2-12,35),\n0))","v":1440000},1908579.4479306573,191900.39994190671,11054257.564153397,12962837.012084056,13154737.412025962,1,11054257.564153397,11234837.012084056,11426737.412025962,null,1282830.1202091428,9144104.0047661774,null,19,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W20,FEL_period,Entage,1,kktg+aktg,10))","v":0.47206975516798627},763534.79507017485,0,4451.4078552591191,1145.3021926052622,757938.08502231049,0,0,0,0,600,0,757338.08502231049,0,0,0,159.99999999999997,159.99999999999997,0,757178.08502231049,3785.8904251115523,760963.97544742201,0,0,0,0,0,0,0,0,0,80000,200,80200,0,102299.94473944812,0,203.57689003150176,510.48183924708309,102606.8496886637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102606.8496886637,null,null,null,null,null,null,null,null,18,0.02,5.2206209169944383E-4,null,null,"2.",{"$f":"YEAR($B$19)-YEAR($B$3)","v":-115},{"$f":"MONTH($B$19)-MONTH($B$3)","v":-1},{"$f":"DA20*12+DB20","v":-1381},{"$f":"$B$20","v":0},null,null,null,null,null,null,null,null,null,null,null,6,4.8960000000000004E-2]
["3. eseti díj dátuma:",null,null,20,400000,{"$f":"+SUM($E$2:E21)","v":8000000},11280165.581498275,831135.78514753829,{"$f":"+IF(D21<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D21*12,35)),\n0)\n+IF(AND(D21=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D21*12+Term2-12,35),\n0))","v":1520000},2047838.2432318437,198924.06979447603,12111301.366645813,14159139.609877657,14358063.679672133,1,12111301.366645813,12335139.609877657,12534063.679672133,null,1336764.2862822872,9943401.2952159867,null,20,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W21,FEL_period,Entage,1,kktg+aktg,10))","v":0.47540884195214828},760963.97544742201,0,4436.4199768584704,1141.4459631711329,755386.10950739251,0,0,0,0,600,0,754786.10950739251,0,0,0,159.99999999999997,159.99999999999997,0,754626.10950739251,3773.1305475369627,758399.24005492951,0,0,0,0,0,0,0,0,80200,0,200.5,80400.5,0,102606.8496886637,0,204.18763088044076,512.01331028891627,102914.67536807219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102914.67536807219,null,null,null,null,null,null,null,null,19,0.02,5.9555918859905148E-4,null,null,"3.",{"$f":"YEAR($B$21)-YEAR($B$3)","v":-115},{"$f":"MONTH($B$21)-MONTH($B$3)","v":-1},-1381,{"$f":"$B$22","v":0},null,null,null,null,null,null,null,null,null,null,null,7,4.8960000000000004E-2]
["3. eseti díj összege:",null,null,21,400000,{"$f":"+SUM($E$2:E22)","v":8400000},12169850.912385909,836186.73169711058,{"$f":"+IF(D22<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D22*12,35)),\n0)\n+IF(AND(D22=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D22*12+Term2-12,35),\n0))","v":1600000},2191332.7280507372,206204.81018057629,13006037.644083019,15197370.372133756,15403575.182314333,1,13006037.644083019,13277370.372133756,13483575.182314333,null,1393032.5537354536,10776818.358650455,null,21,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W22,FEL_period,Entage,1,kktg+aktg,10))","v":0.47874792873631022},758399.24005492951,0,4421.4675695202386,1137.5988600823941,752840.17362532683,0,0,0,0,600,0,752240.17362532683,0,0,0,159.99999999999997,159.99999999999997,0,752080.17362532683,3760.4008681266337,755840.57449345349,0,0,0,0,0,0,0,0,80400.5,0,201.00125,80601.501250000001,0,102914.67536807219,0,204.80020398246361,513.54937582044863,103223.42453991018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103223.42453991018,null,null,null,null,null,null,null,null,20,0.02,6.4887907801638143E-4,null,null,"4.",{"$f":"YEAR($B$23)-YEAR($B$3)","v":-115},{"$f":"MONTH($B$23)-MONTH($B$3)","v":-1},-1381,{"$f":"$B$24","v":0},null,null,null,null,null,null,null,null,null,null,null,8,4.8960000000000004E-2]
["4. eseti díj dátuma:",null,null,22,400000,{"$f":"+SUM($E$2:E23)","v":8800000},12919190.049736481,839571.07091567968,{"$f":"+IF(D23<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D23*12,35)),\n0)\n+IF(AND(D23=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D23*12+Term2-12,35),\n0))","v":1680000},2315945.2892592223,211206.08642046663,13758761.120652162,16074706.409911383,16285912.49633185,1,13758761.120652162,14058706.409911383,14269912.49633185,null,1431891.7693136493,11487298.280422833,null,22,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W23,FEL_period,Entage,1,kktg+aktg,10))","v":0.48208701552047212},755840.57449345349,0,4406.5505492968332,1133.7608617401802,750300.2630824165,0,0,0,0,600,0,749700.2630824165,0,0,0,159.99999999999997,159.99999999999997,0,749540.2630824165,3747.7013154120827,753287.96439782856,0,0,0,0,0,0,0,0,80601.501250000001,0,201.503753125,80803.005003124999,0,103223.42453991018,0,205.41461483442126,515.09004962537881,103533.09997470114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103533.09997470114,null,null,null,null,null,null,null,null,21,0.02,6.8604163394318535E-4,null,null,"5.",{"$f":"YEAR($B$25)-YEAR($B$3)","v":-115},{"$f":"MONTH($B$25)-MONTH($B$3)","v":-1},-1381,{"$f":"$B$26","v":0},null,null,null,null,null,null,null,null,null,null,null,9,4.8960000000000004E-2]
["4. eseti díj összege:",null,null,23,400000,{"$f":"+SUM($E$2:E24)","v":9200000},0,0,{"$f":"+IF(D24<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D24*12,35)),\n0)\n+IF(AND(D24=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D24*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,23,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W24,FEL_period,Entage,1,kktg+aktg,10))","v":0.48542610230463407},753287.96439782856,0,4391.6688324393399,1129.9319465967428,747766.3636187925,0,0,0,0,600,0,747166.3636187925,0,0,0,159.99999999999997,159.99999999999997,0,747006.3636187925,3735.0318180939626,750741.39543688647,0,0,0,0,0,0,0,0,80803.005003124999,0,202.00751250781249,81005.012515632814,0,103533.09997470114,0,206.03086894965523,516.6353455287574,103843.70445128024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103843.70445128024,null,null,null,null,null,null,null,null,22,0.02,7.1718317597547999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,4.8960000000000004E-2]
["5. eseti díj dátuma:",null,null,24,400000,{"$f":"+SUM($E$2:E25)","v":9600000},0,0,{"$f":"+IF(D25<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D25*12,35)),\n0)\n+IF(AND(D25=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D25*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,24,2,0,{"$f":"IF($B$29=1,1,FundingFactor(W25,FEL_period,Entage,1,kktg+aktg,10))","v":0.48876518908879601},750741.39543688647,0,4376.8223353970479,1126.1120931553296,745238.46100833418,0,0,0,0,600,0,744638.46100833418,0,0,0,159.99999999999997,159.99999999999997,0,744478.46100833418,3722.3923050416706,748200.85331337585,0,0,0,0,0,0,0,0,81005.012515632814,0,202.51253128908203,81207.525046921903,0,103843.70445128024,0,206.64897185804764,518.18527739711101,104155.2407568193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104155.2407568193,null,null,null,null,null,null,null,null,23,0.02,7.5048023643802507E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5.3159999999999999E-2]
["5. eseti díj összege:",null,null,25,400000,{"$f":"+SUM($E$2:E26)","v":10000000},0,0,{"$f":"+IF(D26<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D26*12,35)),\n0)\n+IF(AND(D26=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D26*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,25,3,400000,{"$f":"IF($B$29=1,1,FundingFactor(W26,FEL_period,Entage,1,kktg+aktg,10))","v":0.49210427587295796},748200.85331337585,400000,6694.0109748169807,1722.3012799700634,1139784.5410585888,0,0,0,0,600,0,1139184.5410585888,0,0,0,159.99999999999997,159.99999999999997,0,1139024.5410585888,5695.1227052929435,1144719.6637638817,0,0,0,0,0,0,0,0,81207.525046921903,0,203.01881261730475,81410.543859539204,0,104155.2407568193,0,207.26892910607037,519.7398591385662,104467.71168685181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104467.71168685181,null,null,null,null,null,null,null,null,24,0.02,7.818117114315481E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5.7360000000000008E-2]
[null,null,null,26,400000,{"$f":"+SUM($E$2:E27)","v":10400000},0,0,{"$f":"+IF(D27<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D27*12,35)),\n0)\n+IF(AND(D27=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D27*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,26,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W27,FEL_period,Entage,1,kktg+aktg,10))","v":0.49576866337592995},1144719.6637638817,0,6673.7156397434301,1717.0794956458224,1136328.8686284923,0,0,0,0,600,0,1135728.8686284923,0,0,0,159.99999999999997,159.99999999999997,0,1135568.8686284923,5677.8443431424612,1141246.7129716347,0,0,0,0,0,0,0,0,81410.543859539204,0,203.526359648848,81614.070219188055,0,104467.71168685181,0,207.89074625683509,521.29910470297489,104781.12004529795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104781.12004529795,null,null,null,null,null,null,null,null,25,0.02,8.2957818995229389E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,6.1560000000000004E-2]
[null,null,null,27,400000,{"$f":"+SUM($E$2:E28)","v":10800000},0,0,{"$f":"+IF(D28<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D28*12,35)),\n0)\n+IF(AND(D28=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D28*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,27,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W28,FEL_period,Entage,1,kktg+aktg,10))","v":0.49943305087890189},1141246.7129716347,0,6653.468336624629,1711.8700694574518,1132881.3745655527,0,0,0,0,600,0,1132281.3745655527,0,0,0,159.99999999999997,159.99999999999997,0,1132121.3745655527,5660.6068728277633,1137781.9814383804,0,0,0,0,0,0,0,0,81614.070219188055,0,204.03517554797011,81818.10539473602,0,104781.12004529795,0,208.51442889014291,522.86302808203902,105095.46864448984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105095.46864448984,null,null,null,null,null,null,null,null,26,0.02,8.856183740381967E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,6.5759999999999999E-2]
["Ügyfélkedvezményes",0,null,28,400000,{"$f":"+SUM($E$2:E29)","v":11200000},0,0,{"$f":"+IF(D29<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D29*12,35)),\n0)\n+IF(AND(D29=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D29*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,28,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W29,FEL_period,Entage,1,kktg+aktg,10))","v":0.50309743838187393},1137781.9814383804,0,6633.268951785758,1706.6729721575705,1129442.0395144371,0,0,0,0,600,0,1128842.0395144371,0,0,0,159.99999999999997,159.99999999999997,0,1128682.0395144371,5643.4101975721851,1134325.4497120092,0,0,0,0,0,0,0,0,81818.10539473602,0,204.54526348684001,82022.650658222861,0,105095.46864448984,0,209.13998260253479,524.43164330943648,105410.76030519675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105410.76030519675,null,null,null,null,null,null,null,null,27,0.02,9.3567588123531374E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,6.9959999999999994E-2]
[null,null,null,29,400000,{"$f":"+SUM($E$2:E30)","v":11600000},0,0,{"$f":"+IF(D30<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D30*12,35)),\n0)\n+IF(AND(D30=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D30*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,29,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W30,FEL_period,Entage,1,kktg+aktg,10))","v":0.50676182588484586},1134325.4497120092,0,6613.117371821013,1701.4881745680138,1126010.8441656202,0,0,0,0,600,0,1125410.8441656202,0,0,0,159.99999999999997,159.99999999999997,0,1125250.8441656202,5626.2542208281011,1130877.0983864483,0,0,0,0,0,0,0,0,82022.650658222861,0,205.05662664555715,82227.707284868418,0,105410.76030519675,0,209.7674130073415,526.00496446094701,105726.99785665036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105726.99785665036,null,null,null,null,null,null,null,null,28,0.02,1.0104059958121539E-3]
[null,null,null,30,400000,{"$f":"+SUM($E$2:E31)","v":12000000},0,0,{"$f":"+IF(D31<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D31*12,35)),\n0)\n+IF(AND(D31=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D31*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,30,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W31,FEL_period,Entage,1,kktg+aktg,10))","v":0.5104262133878178},1130877.0983864483,0,6593.013483592993,1696.3156475796723,1122587.7692552756,0,0,0,0,600,0,1121987.7692552756,0,0,0,159.99999999999997,159.99999999999997,0,1121827.7692552756,5609.138846276378,1127436.9081015519,0,0,0,0,0,0,0,0,82227.707284868418,0,205.56926821217101,82433.276553080592,0,105726.99785665036,0,210.39672573473419,527.58300565457807,106044.1841365702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106044.1841365702,null,null,null,null,null,null,null,null,29,0.02,1.1059797884142443E-3]
[null,null,null,31,400000,{"$f":"+SUM($E$2:E32)","v":12400000},0,0,{"$f":"+IF(D32<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D32*12,35)),\n0)\n+IF(AND(D32=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D32*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,31,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W32,FEL_period,Entage,1,kktg+aktg,10))","v":0.51409060089078984},1127436.9081015519,0,6572.9571742320477,1691.1553621523278,1119172.7955651677,0,0,0,0,600,0,1118572.7955651677,0,0,0,159.99999999999997,159.99999999999997,0,1118412.7955651677,5592.0639778258383,1124004.8595429936,0,0,0,0,0,0,0,0,82433.276553080592,80000,406.08319138270144,162839.35974446329,0,106044.1841365702,0,211.02792643177466,529.16578105069209,106362.32199118911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106362.32199118911,null,null,null,null,null,null,null,null,30,0.02,1.2450084256378628E-3]
[null,null,null,32,400000,{"$f":"+SUM($E$2:E33)","v":12800000},0,0,{"$f":"+IF(D33<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D33*12,35)),\n0)\n+IF(AND(D33=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D33*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,32,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W33,FEL_period,Entage,1,kktg+aktg,10))","v":0.51775498839376177},1124004.8595429936,0,6552.9483311356526,1686.0072893144904,1115765.9039225436,0,0,0,0,600,0,1115165.9039225436,0,0,0,159.99999999999997,159.99999999999997,0,1115005.9039225436,5575.0295196127181,1120580.9334421563,0,0,0,0,0,0,0,0,162839.35974446329,0,407.09839936115822,163246.45814382445,0,106362.32199118911,0,211.66102076246634,530.75330485213317,106681.41427527877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106681.41427527877,null,null,null,null,null,null,null,null,31,0.02,1.4217378720720333E-3]
[null,null,null,33,{"$f":"+Prem","v":400000},{"$f":"+SUM($E$2:E34)","v":13200000},{"$f":"+IF(D34<=Term1,\n+INDEX($W$2:$BG$601,$D34*12,25)+INDEX($W$2:$BG$601,$D34*12,28),\n0)\n+IF(AND(D34=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D34*12+Term2-12,25)+INDEX($W$2:$BG$601,$D34*12+Term2-12,28),\n0)","v":0},{"$f":"+IF(D34<=Term1,\n+INDEX($W$2:$BG$601,$D34*12,33),\n0)\n+IF(AND(D34=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D34*12+Term2-12,33),\n0)","v":0},{"$f":"+IF(D34<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D34*12,35)),\n0)\n+IF(AND(D34=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D34*12+Term2-12,35),\n0))","v":0},{"$f":"+IF(D34<=Term1,\n+INDEX($W$2:$BG$601,$D34*12,37),\n0)\n+IF(AND(D34=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D34*12+Term2-12,37),\n0)","v":0},{"$f":"+IF($D34<=Term1,\n+INDEX($W$2:$CL$601,$D34*12,68),\n0)+IF(AND($D34=Term1+1,Term2>0),\n+INDEX($W$2:$CL$601,$D34*12+Term2-12,68),\n0)","v":0},0,0,0,{"$f":"IF($B$29=1,IF(D34<3,90%,100%),INDEX($DA$2:$DF$11,MIN(D34,10),FEL_period-4))","v":1},0,0,0,null,{"$f":"+IF(D34<=Term1,\n+INDEX($W$2:$BG$601,$D34*12,25),\n0)\n+IF(AND(D34=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D34*12+Term2-12,25),\n0)","v":0},{"$f":"+IF(D34<=Term1,\n+INDEX($W$2:$BG$601,$D34*12,28),\n0)\n+IF(AND(D34=Term1+1,Term2>0),\n+INDEX($W$2:$BG$601,$D34*12+Term2-12,28),\n0)","v":0},null,33,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W34,FEL_period,Entage,1,kktg+aktg,10))","v":0.52141937589673382},1120580.9334421563,0,6532.9868419677705,1680.8714001632343,1112367.0752000252,0,0,0,0,600,0,1111767.0752000252,0,0,0,159.99999999999997,159.99999999999997,0,1111607.0752000252,5558.0353760001262,1117165.1105760254,0,0,0,0,0,0,0,0,163246.45814382445,0,408.11614535956113,163654.57428918401,0,106681.41427527877,0,212.29601440780473,532.3455913043548,107001.46385217532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107001.46385217532,null,null,null,null,null,null,null,null,32,0.02,1.6363452174413531E-3]
[null,null,null,34,400000,{"$f":"+SUM($E$2:E35)","v":13600000},0,0,{"$f":"+IF(D35<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D35*12,35)),\n0)\n+IF(AND(D35=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D35*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,34,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W35,FEL_period,Entage,1,kktg+aktg,10))","v":0.52508376339970575},1117165.1105760254,0,6513.0725946582279,1675.747665864038,1108976.2903155033,0,0,0,0,600,0,1108376.2903155033,0,0,0,159.99999999999997,159.99999999999997,0,1108216.2903155033,5541.0814515775164,1113757.3717670809,0,0,0,0,0,0,0,0,163654.57428918401,0,409.13643572296002,164063.71072490697,0,107001.46385217532,0,212.93291306582887,533.9426546955475,107322.47359380504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107322.47359380504,null,null,null,null,null,null,null,null,33,0.02,1.8769770340052699E-3]
[null,null,null,35,400000,{"$f":"+SUM($E$2:E36)","v":14000000},0,0,{"$f":"+IF(D36<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D36*12,35)),\n0)\n+IF(AND(D36=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D36*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,35,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W36,FEL_period,Entage,1,kktg+aktg,10))","v":0.52874815090267768},1113757.3717670809,0,6493.2054774020808,1670.6360576506213,1105593.5302320281,0,0,0,0,600,0,1104993.5302320281,0,0,0,159.99999999999997,159.99999999999997,0,1104833.5302320281,5524.1676511601399,1110357.6978831883,0,0,0,0,0,0,0,0,164063.71072490697,0,410.15927681226736,164473.87000171925,0,107322.47359380504,0,213.57172245167203,535.54450935676687,107644.44638071014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107644.44638071014,null,null,null,null,null,null,null,null,34,0.02,2.1625296098643568E-3]
[null,null,null,36,400000,{"$f":"+SUM($E$2:E37)","v":14400000},0,0,{"$f":"+IF(D37<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D37*12,35)),\n0)\n+IF(AND(D37=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D37*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,36,3,0,{"$f":"IF($B$29=1,1,FundingFactor(W37,FEL_period,Entage,1,kktg+aktg,10))","v":0.53241253840564962},1110357.6978831883,0,6473.3853786589871,1665.5365468247821,1102218.7759577045,0,0,0,0,600,0,1101618.7759577045,0,0,0,159.99999999999997,159.99999999999997,0,1101458.7759577045,5507.2938797885226,1106966.0698374931,0,0,0,0,0,0,0,0,164473.87000171925,0,411.18467500429807,164885.05467672355,0,107644.44638071014,0,214.21244829761315,537.15116966206267,107967.38510207459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107967.38510207459,null,null,null,null,null,null,null,null,35,0.02,2.4873958553279845E-3]
[null,null,null,37,400000,{"$f":"+SUM($E$2:E38)","v":14800000},0,0,{"$f":"+IF(D38<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D38*12,35)),\n0)\n+IF(AND(D38=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D38*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,37,4,400000,{"$f":"IF($B$29=1,1,FundingFactor(W38,FEL_period,Entage,1,kktg+aktg,10))","v":0.53607692590862166},1106966.0698374931,0,6453.6121871525838,1660.4491047562396,1098852.0085455843,0,400000,599.99999999999989,399400,440.05361005147023,159.94638994852977,1098411.9549355328,399240.05361005146,0,0,159.99999999999997,0,159.99999999999997,1098411.9549355328,5492.059774677663,1103904.0147102105,399080.05361005146,1995.4002680502572,401075.45387810172,0,0,0,0,0,164885.05467672355,0,412.21263669180888,165297.26731341536,0,107967.38510207459,0,214.8550963531284,538.76265002860725,108291.29265575008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108291.29265575008,null,null,null,null,null,null,null,null,36,0.02,2.8749120234635825E-3]
[null,null,null,38,400000,{"$f":"+SUM($E$2:E39)","v":15200000},0,0,{"$f":"+IF(D39<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D39*12,35)),\n0)\n+IF(AND(D39=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D39*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,38,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W39,FEL_period,Entage,1,kktg+aktg,10))","v":0.54010470908623287},1103904.0147102105,0,6435.7604057605267,1655.8560220653155,1095812.3982823847,401075.45387810172,0,601.61318081715251,400473.84069728456,439.41287558574174,160.58712441425828,1095372.985406799,400313.25357287028,0,0,159.99999999999997,0,159.99999999999997,1095372.985406799,5476.8649270339947,1100849.8503338329,400153.25357287028,2000.7662678643512,402154.0198407346,0,0,0,0,0,165297.26731341536,0,413.24316828353835,165710.5104816989,0,108291.29265575008,0,215.49967238494264,540.37896491682557,108616.17194828196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108616.17194828196,null,null,null,null,null,null,null,null,37,0.02,3.3056442087700199E-3]
[null,null,null,39,400000,{"$f":"+SUM($E$2:E40)","v":15600000},0,0,{"$f":"+IF(D40<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D40*12,35)),\n0)\n+IF(AND(D40=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D40*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,39,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W40,FEL_period,Entage,1,kktg+aktg,10))","v":0.54413249226384419},1100849.8503338329,0,6417.9546274462455,1651.2747755007492,1092780.6209308861,402154.0198407346,0,603.23102976110192,401550.78881097352,438.77038807060615,161.22961192939388,1092341.8505428156,401389.55919904413,0,0,159.99999999999997,0,159.99999999999997,1092341.8505428156,5461.7092527140776,1097803.5597955298,401229.55919904413,2006.1477959952206,403235.70699503936,0,0,0,0,0,165710.5104816989,0,414.27627620424727,166124.78675790314,0,108616.17194828196,0,216.14618217708107,542.00012883052443,108942.0258949354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108942.0258949354,null,null,null,null,null,null,null,null,38,0.02,3.7763086023528398E-3]
[null,null,null,40,400000,{"$f":"+SUM($E$2:E41)","v":16000000},0,0,{"$f":"+IF(D41<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D41*12,35)),\n0)\n+IF(AND(D41=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D41*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,40,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W41,FEL_period,Entage,1,kktg+aktg,10))","v":0.5481602754414554},1097803.5597955298,0,6400.1947536079388,1646.7053396932945,1089756.6597022286,403235.70699503936,0,604.85356049255904,402630.85343454679,438.12615025639946,161.87384974360052,1089318.5335519721,402468.97958480316,0,0,159.99999999999997,0,159.99999999999997,1089318.5335519721,5446.5926677598609,1094765.126219732,402308.97958480316,2011.5448979240157,404320.52448272717,0,0,0,0,0,166124.78675790314,0,415.31196689475786,166540.09872479789,0,108942.0258949354,0,216.79463153092146,543.62615631702238,109268.85741972151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109268.85741972151,null,null,null,null,null,null,null,null,39,0.02,4.2675297838112199E-3]
[null,null,null,41,400000,{"$f":"+SUM($E$2:E42)","v":16400000},0,0,{"$f":"+IF(D42<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D42*12,35)),\n0)\n+IF(AND(D42=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D42*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,41,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W42,FEL_period,Entage,1,kktg+aktg,10))","v":0.55218805861906672},1094765.126219732,0,6382.4806858610364,1642.1476893295978,1086740.4978445412,404320.52448272717,0,606.48078672409076,403714.04369600309,437.48016496549246,162.51983503450757,1086303.0176795758,403551.52386096859,0,0,159.99999999999997,0,159.99999999999997,1086303.0176795758,5431.5150883978795,1091734.5327679736,403391.52386096859,2016.9576193048431,405408.48148027342,0,0,0,0,0,166540.09872479789,0,416.35024681199474,166956.44897160988,0,109268.85741972151,0,217.44502626524579,545.25706196728129,109596.66945542354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109596.66945542354,null,null,null,null,null,null,null,null,40,0.02,4.7681239734060051E-3]
[null,null,null,42,400000,{"$f":"+SUM($E$2:E43)","v":16800000},0,0,{"$f":"+IF(D43<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D43*12,35)),\n0)\n+IF(AND(D43=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D43*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,42,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W43,FEL_period,Entage,1,kktg+aktg,10))","v":0.55621584179667793},1091734.5327679736,0,6364.8123260372859,1637.6017991519602,1083732.1186427844,405408.48148027342,0,608.11272222041009,404800.36875805299,436.83243509254487,163.16756490745513,1083295.2862076918,404637.20119314553,0,0,159.99999999999997,0,159.99999999999997,1083295.2862076918,5416.4764310384589,1088711.7626387302,404477.20119314553,2022.3860059657275,406499.58719911124,0,0,0,0,0,166956.44897160988,0,417.39112242902462,167373.8400940389,0,109596.66945542354,0,218.09737221629283,546.89286041603623,109925.46494362329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109925.46494362329,null,null,null,null,null,null,null,null,41,0.02,5.2834249874368017E-3]
[null,null,null,43,400000,{"$f":"+SUM($E$2:E44)","v":17200000},0,0,{"$f":"+IF(D44<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D44*12,35)),\n0)\n+IF(AND(D44=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D44*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,43,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W44,FEL_period,Entage,1,kktg+aktg,10))","v":0.56024362497428926},1088711.7626387302,0,6347.1895761837959,1633.067643958095,1080731.5054185882,406499.58719911124,0,609.74938079866683,405889.83781831258,436.18296360475489,163.81703639524511,1080295.3224549834,405726.02078191732,0,0,159.99999999999997,0,159.99999999999997,1080295.3224549834,5401.4766122749161,1085696.7990672584,405566.02078191732,2027.8301039095866,407593.85088582692,0,0,0,0,0,167373.8400940389,80000,618.43460023509726,247992.27469427401,0,109925.46494362329,0,218.75167523781033,548.53356634192733,110255.2468347274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110255.2468347274,null,null,null,null,null,null,null,null,42,0.02,5.8189689639727748E-3]
[null,null,null,44,400000,{"$f":"+SUM($E$2:E45)","v":17600000},0,0,{"$f":"+IF(D45<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D45*12,35)),\n0)\n+IF(AND(D45=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D45*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,44,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W45,FEL_period,Entage,1,kktg+aktg,10))","v":0.56427140815190047},1085696.7990672584,0,6329.6123385621149,1628.5451986008875,1077738.6415300954,407593.85088582692,0,611.39077632874034,406982.46010949818,435.53175354210441,164.46824645789559,1077303.1097765532,406817.99186304025,0,0,159.99999999999997,0,159.99999999999997,1077303.1097765532,5386.5155488827659,1082689.625325436,406657.99186304025,2033.2899593152013,408691.28182235546,0,0,0,0,0,247992.27469427401,0,619.98068673568503,248612.25538100969,0,110255.2468347274,0,219.40794120110752,550.17919446763142,110586.01808799393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110586.01808799393,null,null,null,null,null,null,null,null,43,0.02,6.3740159385349505E-3]
[null,null,null,45,400000,{"$f":"+SUM($E$2:E46)","v":18000000},0,0,{"$f":"+IF(D46<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D46*12,35)),\n0)\n+IF(AND(D46=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D46*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,45,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W46,FEL_period,Entage,1,kktg+aktg,10))","v":0.56829919132951168},1082689.625325436,0,6312.0805156472916,1624.0344379881537,1074753.5103718005,408691.28182235546,0,613.03692273353317,408078.24489962193,434.878808017599,165.12119198240097,1074318.6315637829,407913.12370763952,0,0,159.99999999999997,0,159.99999999999997,1074318.6315637829,5371.5931578189147,1079690.2247216019,407753.12370763952,2038.7656185381975,409791.88932617771,0,0,0,0,0,248612.25538100969,0,621.53063845252416,249233.78601946222,0,110586.01808799393,0,220.0661759951079,551.82975955999416,110917.78167155881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110917.78167155881,null,null,null,null,null,null,null,null,44,0.02,6.9436601414764381E-3]
[null,null,null,46,400000,{"$f":"+SUM($E$2:E47)","v":18400000},0,0,{"$f":"+IF(D47<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D47*12,35)),\n0)\n+IF(AND(D47=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D47*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,46,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W47,FEL_period,Entage,1,kktg+aktg,10))","v":0.572326974507123},1079690.2247216019,0,6294.594010126938,1619.535337082403,1071776.0953743926,409791.88932617771,0,614.68783398926655,409177.20149218844,434.22413021750361,165.77586978249639,1071341.8712441751,409011.42562240595,0,0,159.99999999999997,0,159.99999999999997,1071341.8712441751,5356.7093562208756,1076698.580600396,408851.42562240595,2044.2571281120297,410895.68275051797,0,0,0,0,0,249233.78601946222,0,623.08446504865549,249856.87048451087,0,110917.78167155881,0,220.72638552640203,553.485276430162,111250.54056246257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111250.54056246257,null,null,null,null,null,null,null,null,45,0.02,7.517260885049208E-3]
[null,null,null,47,400000,{"$f":"+SUM($E$2:E48)","v":18800000},0,0,{"$f":"+IF(D48<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D48*12,35)),\n0)\n+IF(AND(D48=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D48*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,47,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W48,FEL_period,Entage,1,kktg+aktg,10))","v":0.57635475768473421},1076698.580600396,0,6277.1527249003084,1615.0478709005938,1068806.3800045953,410895.68275051797,0,616.34352412577698,410279.33922639221,433.56772340157283,166.43227659842717,1068372.8122811937,410112.9069497938,0,0,159.99999999999997,0,159.99999999999997,1068372.8122811937,5341.8640614059686,1073714.6763425996,409952.9069497938,2049.7645347489688,412002.67148454278,0,0,0,0,0,249856.87048451087,0,624.64217621127716,250481.51266072216,0,111250.54056246257,0,221.38857571930052,555.14575993371625,111584.29774667698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111584.29774667698,null,null,null,null,null,null,null,null,46,0.02,8.1030479183101037E-3]
[null,null,null,48,400000,{"$f":"+SUM($E$2:E49)","v":19200000},0,0,{"$f":"+IF(D49<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D49*12,35)),\n0)\n+IF(AND(D49=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D49*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,48,4,0,{"$f":"IF($B$29=1,1,FundingFactor(W49,FEL_period,Entage,1,kktg+aktg,10))","v":0.58038254086234542},1073714.6763425996,0,6259.7565630773543,1610.5720145138991,1065844.3477650082,412002.67148454278,0,618.00400722681411,411384.66747731599,432.90959090327675,167.09040909672325,1065411.438174105,411217.57706821925,0,0,159.99999999999997,0,159.99999999999997,1065411.438174105,5327.0571908705251,1070738.4953649756,411057.57706821925,2055.2878853410962,413112.86495356035,0,0,0,0,0,250481.51266072216,0,626.20378165180534,251107.71644237396,0,111584.29774667698,0,222.05275251588716,556.81122497080548,111919.0562191319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111919.0562191319,null,null,null,null,null,null,null,null,47,0.02,8.6668014545705288E-3]
[null,null,null,49,400000,{"$f":"+SUM($E$2:E50)","v":19600000},0,0,{"$f":"+IF(D50<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D50*12,35)),\n0)\n+IF(AND(D50=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D50*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,49,5,400000,{"$f":"IF($B$29=1,1,FundingFactor(W50,FEL_period,Entage,1,kktg+aktg,10))","v":0.58441032403995674},1070738.4953649756,0,6242.4054279778074,1606.1077430474634,1062889.9821939503,413112.86495356035,400000,1219.6692974303403,811893.19565612997,340.16413036503548,259.83586963496452,1062549.8180635853,811633.35978649498,0,0,159.99999999999997,0,159.99999999999997,1062549.8180635853,5312.7490903179269,1067862.5671539032,811473.35978649498,4057.3667989324749,815530.72658542742,0,0,0,0,0,251107.71644237396,0,627.76929110593494,251735.4857334799,0,111919.0562191319,0,222.71892187607247,558.48168648627905,112254.81898374211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112254.81898374211,null,null,null,null,null,null,null,null,48,0.02,9.2512500425924495E-3]
[null,null,null,50,400000,{"$f":"+SUM($E$2:E51)","v":20000000},0,0,{"$f":"+IF(D51<=Term1,\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D51*12,35)),\n0)\n+IF(AND(D51=Term1+1,Term2>0),\n+SUM(INDEX($W$2:$BG$601,1,35):INDEX($W$2:$BG$601,$D51*12+Term2-12,35),\n0))","v":0},0,0,0,0,0,1,0,0,0,null,0,0,null,50,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W51,FEL_period,Entage,1,kktg+aktg,10))","v":0.58884547365022066},1067862.5671539032,0,6225.6387665072552,1601.7938507308547,1060035.1345366652,815530.72658542742,0,1223.2960898781409,814307.43049554923,339.33022308068206,260.66977691931794,1059695.8043135845,814046.76071862993,0,0,159.99999999999997,0,159.99999999999997,1059695.8043135845,5298.4790215679222,1064994.2833351523,813886.76071862993,4069.4338035931492,817956.19452222309,0,0,0,0,0,251735.4857334799,0,629.33871433369973,252364.82444781359,0,112254.81898374211,0,223.38708977764679,560.1571594698222,112591.58905343428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112591.58905343428,null,null,null,null,null,null,null,null,49,0.02,9.9055577691299079E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W52,FEL_period,Entage,1,kktg+aktg,10))","v":0.59328062326048459},1064994.2833351523,0,6208.9166718439374,1597.4914250027284,1057187.8752383057,817956.19452222309,0,1226.9342917833344,816729.26023043972,338.49561068468222,261.50438931531778,1056849.379627621,816467.75584112445,0,0,159.99999999999997,0,159.99999999999997,1056849.379627621,5284.2468981381053,1062133.6265257592,816307.75584112445,4081.5387792056222,820389.2946203301,0,0,0,0,0,252364.82444781359,0,630.91206111953397,252995.73650893313,0,112591.58905343428,0,224.05726221633418,561.83765895608974,112929.36945017404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112929.36945017404,null,null,null,null,null,null,null,null,50,0.02,1.0623908880912481E-2]
["Biztosító nyilatkozata:\nA jelen tájékoztatás nem tekinthető befektetési szolgáltatásnak, sem egyedi befektetési-, pénzügyi- vagy jogi tanácsnak illetve ajánlatnak. A jelen tájékoztatást csak saját felelősségére használhatja fel, annak felhasználásából, vagy az arra támaszkodó döntéshozatalból származó esetleges veszteségért semmilyen – közvetlen vagy közvetett – jogi felelősség nem terheli az UNION Biztosítót, és az itt közölt információk alapján semmilyen követelés nem érvényesíthető.\nAz eszközalapok választása a szerződő fél felelőssége és kockázata. Felhívjuk a figyelmet, hogy a befektetésnek az értéke emelkedhet és csökkenhet is, és az alapok múltbeli teljesítménye, hozama nem jelent garanciát a jövőbeli teljesítményre, hozamra. Az egyes eszközalapok részletes leírását, így a befektetési politikát a Különös Biztosítási Feltételek tartalmazzák.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W53,FEL_period,Entage,1,kktg+aktg,10))","v":0.59771577287074862},1062133.6265257592,0,6192.2390426451757,1593.2004397886387,1054348.1870433255,820389.2946203301,0,1230.583941930495,819158.71067839966,337.66030591895776,262.33969408104224,1054010.5267374066,818896.37098431867,0,0,159.99999999999997,0,159.99999999999997,1054010.5267374066,5270.0526336870325,1059280.5793710935,818736.37098431867,4093.6818549215932,822830.05283924029,0,0,0,0,0,252995.73650893313,0,632.48934127233281,253628.22585020546,0,112929.36945017404,0,224.72944520584633,563.523200024841,113268.16320499303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113268.16320499303,null,null,null,null,null,null,null,null,51,0.02,1.1420164766221635E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W54,FEL_period,Entage,1,kktg+aktg,10))","v":0.60215092248101254},1059280.5793710935,0,6175.6057777334754,1588.9208690566402,1051516.0527243034,822830.05283924029,0,1234.2450792588604,821595.80775998149,336.82432157119706,263.17567842880294,1051179.2284027322,821332.63208155264,0,0,159.99999999999997,0,159.99999999999997,1051179.2284027322,5255.8961420136611,1056435.1245447458,821172.63208155264,4105.8631604077627,825278.49524196039,0,0,0,0,0,253628.22585020546,0,634.07056462551361,254262.29641483098,0,113268.16320499303,0,225.40364477793614,565.21379780107543,113607.97335801617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113607.97335801617,null,null,null,null,null,null,null,null,52,0.02,1.2276444951748275E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W55,FEL_period,Entage,1,kktg+aktg,10))","v":0.60658607209127646},1056435.1245447458,0,6159.0167760958675,1584.6526868171186,1048691.4550818328,825278.49524196039,0,1237.9177428629405,824040.57749909745,335.98767047410354,264.01232952589646,1048355.4674113587,823776.56516957155,0,0,159.99999999999997,0,159.99999999999997,1048355.4674113587,5241.7773370567929,1053597.2447484154,823616.56516957155,4118.0828258478577,827734.64799541945,0,0,0,0,0,254262.29641483098,0,635.65574103707741,254897.95215586806,0,113607.97335801617,0,226.07986698245216,566.90946745516851,113948.80295848889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113948.80295848889,null,null,null,null,null,null,null,null,53,0.02,1.3191636877056314E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W56,FEL_period,Entage,1,kktg+aktg,10))","v":0.6110212217015405},1053597.2447484154,0,6142.4719368832621,1580.395867122623,1045874.3769444096,827734.64799541945,0,1241.6019719931292,826493.04602342634,335.15036550463714,264.84963449536286,1045539.2265789049,826228.19638893101,0,0,159.99999999999997,0,159.99999999999997,1045539.2265789049,5227.6961328945245,1050766.9227117994,826068.19638893101,4130.3409819446551,830198.53737087571,0,0,0,0,0,254897.95215586806,80000,837.24488038967013,335735.19703625771,0,113948.80295848889,0,226.75811788739284,568.61022420300742,114290.65506480449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114290.65506480449,null,null,null,null,null,null,null,null,54,0.02,1.4178088683501152E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W57,FEL_period,Entage,1,kktg+aktg,10))","v":0.61545637131180442},1050766.9227117994,0,6125.9711594097898,1576.150384067699,1043064.801168322,830198.53737087571,0,1245.2978060563134,828953.23956481938,334.31241958325086,265.68758041674914,1042730.4887487388,828687.55198440258,0,0,159.99999999999997,0,159.99999999999997,1042730.4887487388,5213.6524437436938,1047944.1411924824,828527.55198440258,4142.6377599220132,832670.18974432454,0,0,0,0,0,335735.19703625771,0,839.33799259064426,336574.53502884833,0,114290.65506480449,0,227.43840357896093,570.31608330612767,114633.53274453167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114633.53274453167,null,null,null,null,null,null,null,null,55,0.02,1.5243087863912335E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W58,FEL_period,Entage,1,kktg+aktg,10))","v":0.61989152092206834},1047944.1411924824,0,6109.5143431521719,1571.9162117887236,1040262.7106375415,832670.18974432454,0,1249.0052846164867,831421.18445970805,333.47384567312031,266.52615432687969,1039929.2367918683,831154.65830538119,0,0,159.99999999999997,0,159.99999999999997,1039929.2367918683,5199.6461839593421,1045128.8829758277,830994.65830538119,4154.973291526906,835149.63159690809,0,0,0,0,0,336574.53502884833,0,841.43633757212081,337415.97136642045,0,114633.53274453167,0,228.12073016161798,572.0270600718502,114977.43907444189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114977.43907444189,null,null,null,null,null,null,null,null,56,0.02,1.6393341076625087E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W59,FEL_period,Entage,1,kktg+aktg,10))","v":0.62432667053233226},1045128.8829758277,0,6093.1013877490741,1567.6933244637414,1037468.0882636148,835149.63159690809,0,1252.7244473953622,833896.90714951267,332.63465677936779,267.36534322063221,1037135.4536068355,833629.54180629202,0,0,159.99999999999997,0,159.99999999999997,1037135.4536068355,5185.6772680341774,1042321.1308748696,833469.54180629202,4167.34770903146,837636.88951532345,0,0,0,0,0,337415.97136642045,0,843.53992841605111,338259.51129483647,0,114977.43907444189,0,228.80510375813935,573.74316985341864,115322.37714053717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115322.37714053717,null,null,null,null,null,null,null,null,57,0.02,1.7586756715046316E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W60,FEL_period,Entage,1,kktg+aktg,10))","v":0.62876182014259618},1042321.1308748696,0,6076.73219300049,1563.4816963123042,1034680.9169855568,837636.88951532345,0,1256.4553342729851,836380.43418105051,331.79486594828103,268.20513405171897,1034349.1221196086,836112.22904699878,0,0,159.99999999999997,0,159.99999999999997,1034349.1221196086,5171.7456105980427,1039520.8677302066,835952.22904699878,4179.7611452349938,840131.99019223382,0,0,0,0,0,338259.51129483647,0,845.64877823709105,339105.16007307358,0,115322.37714053717,0,229.49153050966893,575.46442805013749,115668.35003807764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115668.35003807764,null,null,null,null,null,null,null,null,58,0.02,1.8874817852838129E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,5,0,{"$f":"IF($B$29=1,1,FundingFactor(W61,FEL_period,Entage,1,kktg+aktg,10))","v":0.63319696975286022},1039520.8677302066,0,6060.4066588671039,1559.2813015953097,1031901.1797697442,840131.99019223382,0,1260.1979852883508,838871.79220694548,330.95448626652552,269.04551373347448,1031570.2252834777,838602.74669321196,0,0,159.99999999999997,0,159.99999999999997,1031570.2252834777,5157.8511264173885,1036728.0764098951,838442.74669321196,4192.2137334660592,842634.96042667807,0,0,0,0,0,339105.16007307358,0,847.76290018268389,339952.92297325627,0,115668.35003807764,0,230.18001657577449,577.19085010750928,116015.36087160937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116015.36087160937,null,null,null,null,null,null,null,null,59,0.02,2.0236818495239652E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,6,400000,{"$f":"IF($B$29=1,1,FundingFactor(W62,FEL_period,Entage,1,kktg+aktg,10))","v":0.63763211936312414},1036728.0764098951,0,6044.1246854696874,1555.0921146148423,1029128.8596098106,842634.96042667807,400000,1863.9524406400169,1240771.007986038,272.02843816184895,327.97156183815105,1028856.8311716488,1240443.0364241998,0,0,159.99999999999997,0,159.99999999999997,1028856.8311716488,5144.284155858244,1034001.115327507,1240283.0364241998,6201.4151821209989,1246484.4516063209,0,0,0,0,0,339952.92297325627,0,849.88230743314068,340802.80528068938,0,116015.36087160937,0,230.87056813450263,578.92245151737427,116363.41275499224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116363.41275499224,null,null,null,null,null,null,null,null,60,0.02,2.1690293783727312E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W63,FEL_period,Entage,1,kktg+aktg,10))","v":0.64252260302551112},1034001.115327507,0,6028.2265023593654,1551.0016729912604,1026421.8871521563,1246484.4516063209,0,1869.7266774094812,1244614.7249289115,271.17710432988389,328.82289567011611,1026150.7100478264,1244285.9020332415,0,0,159.99999999999997,0,159.99999999999997,1026150.7100478264,5130.753550239132,1031281.4635980655,1244125.9020332415,6220.6295101662072,1250346.5315434076,0,0,0,0,0,340802.80528068938,0,852.00701320172345,341654.8122938911,0,116363.41275499224,0,231.56319138243455,580.65924781804904,116712.50881142786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116712.50881142786,null,null,null,null,null,null,null,null,61,0.02,2.3170057309162856E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W64,FEL_period,Entage,1,kktg+aktg,10))","v":0.64741308668789821},1031281.4635980655,0,6012.3709327767219,1546.9221953970982,1023722.1704698917,1250346.5315434076,0,1875.5197973151114,1248471.0117460925,270.32617960894351,329.67382039105649,1023451.8442902828,1248141.3379257014,0,0,159.99999999999997,0,159.99999999999997,1023451.8442902828,5117.2592214514143,1028569.1035117342,1247981.3379257014,6239.9066896285067,1254221.2446153299,0,0,0,0,0,341654.8122938911,0,854.13703073472777,342508.94932462584,0,116712.50881142786,0,232.25789253474144,582.40125459446551,117062.65217348759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117062.65217348759,null,null,null,null,null,null,null,null,62,0.02,2.4685796917917037E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W65,FEL_period,Entage,1,kktg+aktg,10))","v":0.65230357035028519},1028569.1035117342,0,5996.557873473409,1542.8536552676012,1021029.6919829932,1254221.2446153299,0,1881.3318669229948,1252339.9127484069,269.47567782854082,330.52432217145918,1020760.2163051646,1252009.3884262354,0,0,159.99999999999997,0,159.99999999999997,1020760.2163051646,5103.8010815258231,1025864.0173866905,1251849.3884262354,6259.2469421311771,1258108.6353683665,0,0,0,0,0,342508.94932462584,0,856.27237331156459,343365.22169793741,0,117062.65217348759,0,232.95467782524028,584.14848747831172,117413.84598314065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117413.84598314065,null,null,null,null,null,null,null,null,63,0.02,2.6305996819457337E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W66,FEL_period,Entage,1,kktg+aktg,10))","v":0.65719405401267239},1025864.0173866905,{"$f":"+IF(W66<=FEL_build*12,Y66,0)","v":0},{"$f":"IF($B$29=1,0,IF(X66<=FEL_period,(AA66+AB66)*kktg/12,0))","v":5980.787221364405},{"$f":"+(AA66+AB66)*aktg/12","v":1538.7960260800355},1018344.434139246,1258108.6353683665,0,{"$f":"+(AF66+AG66)*aktg/12","v":1887.1629530525497},1256221.4724153141,{"$f":"+fixktg-AK66","v":268.62561279179687},{"$f":"+IF(share_mode=1,AI66/(AI66+AE66),MIN(AI66/fixktg,1))*fixktg","v":331.37438720820313},1018075.8085264543,1255890.0980281059,{"$f":"MAX((hal_bo-AL66*Z66-AM66),0)","v":0},{"$f":"+AN66*VLOOKUP(Entage+X66-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":0},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},0,{"$f":"+IF(share_mode2=1,AM66/(AM66+AL66),MIN(AM66/(AO66+AP66),1))*AO66\n+IF(share_mode3=1,AM66/(AM66+AL66),MIN(AM66/(AO66+AP66),1))*AP66","v":159.99999999999997},1018075.8085264543,{"$f":"+AS66*hozam/12","v":5090.3790426322712},1023166.1875690866,1255730.0980281059,{"$f":"+AV66*hozam/12","v":6278.6504901405287},1262008.7485182465,0,{"$f":"+(AY66)*eaktg/12","v":0},{"$f":"+(AY66-AZ66)*hozam2/12","v":0},{"$f":"+IF(W66=120,Prem,0)\n+IF(W66=180,Prem*0.5,0)\n+IF(W66=240,Prem*0.5,0)","v":0},{"$f":"+AY66-AZ66+BA66+BB66","v":0},343365.22169793741,{"$f":"MIN(IF(AND(W66>12,MOD(W66,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD66+BE66)*hozam2/12","v":858.41305424484347},344223.63475218223,0,117413.84598314065,0,{"$f":"+(BI66-BJ66)*eaktg/12","v":233.65355350644987},{"$f":"+(BI66-BK66)*hozam/12","v":585.90096214817106},117766.09339178237,0,0,0,{"$f":"+(BO66-BP66)*eaktg/12","v":0},{"$f":"+(BO66-BQ66)*hozam/12","v":0},0,0,0,0,{"$f":"+(BU66-BV66)*eaktg/12","v":0},{"$f":"+(BU66-BW66)*hozam/12","v":0},0,0,0,0,{"$f":"+(CA66-CB66)*eaktg/12","v":0},{"$f":"+(CA66-CC66)*hozam/12","v":0},0,0,0,0,{"$f":"+(CG66-CH66)*eaktg/12","v":0},{"$f":"+(CG66-CI66)*hozam/12","v":0},0,117766.09339178237,null,null,null,null,null,null,null,null,64,0.02,2.8117130369197101E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,{"$f":"+ROUNDDOWN((W67-1)/12,0)+1","v":6},{"$f":"+IF(MOD((W67-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W67,FEL_period,Entage,1,kktg+aktg,10))","v":0.66208453767505937},1023166.1875690866,0,5965.0588735277743,1534.7492813536298,1015666.3794142051,1262008.7485182465,0,1893.0131227773697,1260115.735395469,267.77599827454827,332.22400172545173,1015398.6034159305,1259783.5113937436,0,0,159.99999999999997,0,159.99999999999997,1015398.6034159305,5076.9930170796524,1020475.5964330102,1259623.5113937436,6298.1175569687175,1265921.6289507123,0,0,0,0,0,344223.63475218223,0,860.55908688045554,{"$f":"+BD67+BE67+BF67","v":345084.1938390627},{"$f":"IF($W67=$DC$19,$DD$19,0)","v":0},117766.09339178237,{"$f":"BH67*$DQ$14","v":0},234.35452584964688,587.6586943296636,{"$f":"BI67-BJ67-BK67+BL67","v":118119.39756026238},{"$f":"IF($W67=$DC$20,$DD$20,0)","v":0},0,{"$f":"BN67*$DQ$14","v":0},0,0,{"$f":"BO67-BP67-BQ67+BR67","v":0},{"$f":"IF($W67=$DC$21,$DD$21,0)","v":0},0,{"$f":"BT67*$DQ$14","v":0},0,0,{"$f":"BU67-BV67-BW67+BX67","v":0},{"$f":"IF($W67=$DC$22,$DD$22,0)","v":0},0,{"$f":"BZ67*$DQ$14","v":0},0,0,{"$f":"CA67-CB67-CC67+CD67","v":0},{"$f":"IF($W67=$DC$23,$DD$23,0)","v":0},0,{"$f":"CF67*$DQ$14","v":0},0,0,{"$f":"CG67-CH67-CI67+CJ67","v":0},{"$f":"BM67+BS67+BY67+CE67+CK67","v":118119.39756026238},null,null,null,null,null,null,null,null,65,0.02,3.0232731246639569E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W68,FEL_period,Entage,1,kktg+aktg,10))","v":0.66697502133744635},{"$f":"+AU67","v":1020475.5964330102},0,5949.3727272044489,1530.7133946495151,{"$f":"+AA68+AB68-AC68-AD68","v":1012995.5103111562},{"$f":"+AX67","v":1265921.6289507123},{"$f":"+Y68-AB68","v":0},1898.8824434260684,{"$f":"+AF68+AG68-AH68","v":1264022.7465072861},266.92684802445848,333.07315197554152,{"$f":"+AE68-AJ68","v":1012728.5834631317},{"$f":"+AI68-AK68","v":1263689.6733553105},0,0,159.99999999999997,{"$f":"+(AO68+AP68)-AR68","v":0},159.99999999999997,{"$f":"+AL68-AQ68","v":1012728.5834631317},5063.6429173156585,{"$f":"+AS68+AT68","v":1017792.2263804474},{"$f":"+AM68-AR68","v":1263529.6733553105},6317.6483667765524,{"$f":"+AV68+AW68","v":1269847.321722087},{"$f":"+BC67","v":0},0,0,0,0,{"$f":"+BG67","v":345084.1938390627},80000,1062.7104845976567,426146.90432366036,0,{"$f":"BH68+BM67","v":118119.39756026238},0,235.05760114492213,589.4216997955873,118473.76165891305,0,{"$f":"BN68+BS67","v":0},0,0,0,0,0,{"$f":"BT68+BY67","v":0},0,0,0,0,0,{"$f":"BZ68+CE67","v":0},0,0,0,0,0,{"$f":"CF68+CK67","v":0},0,0,0,0,118473.76165891305,null,null,null,null,null,null,null,null,66,0.02,3.2579209575667907E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W69,FEL_period,Entage,1,kktg+aktg,10))","v":0.67186550499983344},1017792.2263804474,0,5933.7286797980078,1526.6883395706709,1010331.8093610788,1269847.321722087,0,1904.7709825831305,1267942.5507395039,266.07817576013298,333.92182423986702,1010065.7311853187,1267608.628915264,0,0,159.99999999999997,0,159.99999999999997,1010065.7311853187,5050.3286559265935,1015116.0598412453,1267448.628915264,6337.2431445763204,1273785.8720598402,0,0,0,0,0,426146.90432366036,0,1065.3672608091508,427212.27158446953,0,118473.76165891305,0,235.76278570123694,591.18999436605907,118829.18886757786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118829.18886757786,null,null,null,null,null,null,null,null,67,0.02,3.5120814158444522E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W70,FEL_period,Entage,1,kktg+aktg,10))","v":0.67675598866222053},1015116.0598412453,0,5918.1266288744591,1522.6740897618677,1007675.2591226089,1273785.8720598402,0,1910.6788080897602,1271875.1932517504,265.22999517023811,334.77000482976189,1007410.0291274387,1271540.4232469206,0,0,159.99999999999997,0,159.99999999999997,1007410.0291274387,5037.0501456371931,1012447.0792730759,1271380.4232469206,6356.9021162346025,1277737.3253631552,0,0,0,0,0,427212.27158446953,0,1068.0306789611739,428280.30226343073,0,118829.18886757786,0,236.47008584647995,592.96359390865689,119185.68237564004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119185.68237564004,null,null,null,null,null,null,null,null,68,0.02,3.7914664953801878E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W71,FEL_period,Entage,1,kktg+aktg,10))","v":0.68164647232460762},1012447.0792730759,0,5902.5664721620315,1518.6706189096137,1005025.8421820042,1277737.3253631552,0,1916.6059880447326,1275820.7193751105,264.38231991262438,335.61768008737562,1004761.4598620916,1275485.101695023,0,0,159.99999999999997,0,159.99999999999997,1004761.4598620916,5023.8072993104579,1009785.267161402,1275325.101695023,6376.6255084751147,1281701.7272034981,0,0,0,0,0,428280.30226343073,0,1070.7007556585768,429351.00301908929,0,119185.68237564004,0,237.17950792752367,594.74251433856261,119543.24538205109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119543.24538205109,null,null,null,null,null,null,null,null,69,0.02,4.101806338172119E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W72,FEL_period,Entage,1,kktg+aktg,10))","v":0.6865369559869946},1009785.267161402,0,5887.0481075509733,1514.6779007421028,1002383.5411531089,1281701.7272034981,0,1922.5525908052471,1279779.1746126928,263.53516361345413,336.46483638654587,1002120.0059894954,1279442.7097763063,0,0,159.99999999999997,0,159.99999999999997,1002120.0059894954,5010.6000299474772,1007130.6060194429,1279282.7097763063,6396.4135488815309,1285679.1233251877,0,0,0,0,0,429351.00301908929,0,1073.3775075477231,430424.38052663702,0,119543.24538205109,0,237.89105831028164,596.52677161870395,119901.88109535951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119901.88109535951,null,null,null,null,null,null,null,null,70,0.02,4.4445230830846866E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,6,0,{"$f":"IF($B$29=1,1,FundingFactor(W73,FEL_period,Entage,1,kktg+aktg,10))","v":0.69142743964938158},1007130.6060194429,0,5871.5714330933515,1510.6959090291641,999748.33867732028,1285679.1233251877,0,1928.5186849877816,1283750.6046402,262.68853986633235,337.31146013366765,999485.65013745392,1283413.2931800664,0,0,159.99999999999997,0,159.99999999999997,999485.65013745392,4997.4282506872696,1004483.0783881412,1283253.2931800664,6416.2664659003312,1289669.5596459666,0,0,0,0,0,430424.38052663702,0,1076.0609513165925,431500.44147795363,0,119901.88109535951,0,238.60474337976541,598.31638175989872,120261.59273373964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120261.59273373964,null,null,null,null,null,null,null,null,71,0.02,4.8243990886063223E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,7,400000,{"$f":"IF($B$29=1,1,FundingFactor(W74,FEL_period,Entage,1,kktg+aktg,10))","v":0.69631792331176856},1004483.0783881412,0,5856.1363470028627,1506.7246175822117,997120.21742355626,1289669.5596459666,400000,2534.5043394689496,1687135.0553064977,222.88198016489463,377.11801983510537,996897.33544339135,1686757.9372866626,0,0,159.99999999999997,0,159.99999999999997,996897.33544339135,4984.4866772169562,1001881.8221206083,1686597.9372866626,8432.9896864333132,1695030.9269730959,0,0,0,0,0,431500.44147795363,0,1078.751103694884,432579.19258164853,0,120261.59273373964,0,239.32056954014186,600.11136082099745,120622.3835250205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120622.3835250205,null,null,null,null,null,null,null,null,72,0.02,5.2327059227340426E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W75,FEL_period,Entage,1,kktg+aktg,10))","v":0.70171698280205219},1001881.8221206083,0,5840.9710229631455,1502.8227331809123,994538.02836446417,1695030.9269730959,0,2542.5463904596436,1692488.3805826362,222.07553116402073,377.92446883597927,994315.95283330011,1692110.4561138002,0,0,159.99999999999997,0,159.99999999999997,994315.95283330011,4971.5797641665004,999287.5325974666,1691950.4561138002,8459.7522805690005,1700410.2083943691,0,0,0,0,0,432579.19258164853,0,1081.4479814541212,433660.64056310267,0,120622.3835250205,0,240.03854321479079,601.91172490902852,120984.25670671475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120984.25670671475,null,null,null,null,null,null,null,null,73,0.02,5.6746573798020589E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W76,FEL_period,Entage,1,kktg+aktg,10))","v":0.70711604229233593},999287.5325974666,0,5825.8463150432299,1498.9312988961999,991962.75498352712,1700410.2083943691,0,2550.6153125915534,1697859.5930817774,221.27024612543903,378.72975387456097,991741.48473740171,1697480.863327903,0,0,159.99999999999997,0,159.99999999999997,991741.48473740171,4958.7074236870085,996700.19216108869,1697320.863327903,8486.6043166395157,1705807.4676445425,0,0,0,0,0,433660.64056310267,0,1084.1516014077567,434744.79216451041,0,120984.25670671475,0,240.75867084636232,603.71749017934189,121347.21552604773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121347.21552604773,null,null,null,null,null,null,null,null,74,0.02,6.1484779304085704E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W77,FEL_period,Entage,1,kktg+aktg,10))","v":0.71251510178261968},996700.19216108869,0,5810.7621202991468,1495.0502882416329,989394.37975254795,1705807.4676445425,0,2558.7112014668132,1703248.7564430756,220.46613599537915,379.53386400462085,989173.9136165526,1702869.2225790711,0,0,159.99999999999997,0,159.99999999999997,989173.9136165526,4945.8695680827632,994119.78318463534,1702709.2225790711,8513.5461128953557,1711222.7686919663,0,0,0,0,0,434744.79216451041,0,1086.8619804112759,435831.65414492169,0,121347.21552604773,0,241.48095889683498,605.52867283575449,121711.26323998666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121711.26323998666,null,null,null,null,null,null,null,null,75,0.02,6.6616664640835932E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W78,FEL_period,Entage,1,kktg+aktg,10))","v":0.7179141612729032},994119.78318463534,0,5795.7183359664232,1491.1796747769529,986832.8851738919,1711222.7686919663,0,2566.8341530379494,1708655.9345389283,219.66321164983282,380.33678835016718,986613.22196224204,1708275.5977505781,0,0,159.99999999999997,0,159.99999999999997,986613.22196224204,4933.0661098112096,991546.28807205323,1708115.5977505781,8540.5779887528897,1716656.1757393309,0,0,0,0,0,435831.65414492169,0,1089.5791353623042,436921.23328028398,0,121711.26323998666,0,242.20541384757345,607.34528913069539,122076.40311526977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122076.40311526977,null,null,null,null,null,null,null,null,76,0.02,7.2287954006763383E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W79,FEL_period,Entage,1,kktg+aktg,10))","v":0.72331322076318683},991546.28807205323,0,5780.7148594600694,1487.3194321080798,984278.25378048513,1716656.1757393309,0,2574.9842636089961,1714081.191475722,218.86148389404707,381.13851610595293,984059.39229659108,1713700.0529596161,0,0,159.99999999999997,0,159.99999999999997,984059.39229659108,4920.2969614829553,988979.68925807404,1713540.0529596161,8567.7002647980789,1722107.7532244141,0,0,0,0,0,436921.23328028398,0,1092.30308320071,438013.53636348469,0,122076.40311526977,0,242.93204219938684,609.16735536535191,122442.63842843573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122442.63842843573,null,null,null,null,null,null,null,null,77,0.02,7.721439512552862E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W80,FEL_period,Entage,1,kktg+aktg,10))","v":0.72871228025347046},988979.68925807404,0,5765.7515883745718,1483.4695338871109,981730.46813581232,1722107.7532244141,0,2583.1616298366212,1719524.5915945775,218.06096346202827,381.93903653797173,981512.40717235033,1719142.6525580396,0,0,159.99999999999997,0,159.99999999999997,981512.40717235033,4907.5620358617516,986419.9692082121,1718982.6525580396,8594.9132627901981,1727577.5658208299,0,0,0,0,0,438013.53636348469,80000,1295.0338409087117,519308.57020439341,0,122442.63842843573,0,243.6608504725871,610.99488788981569,122809.97246585296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122809.97246585296,null,null,null,null,null,null,null,null,78,0.02,8.2943182722967121E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W81,FEL_period,Entage,1,kktg+aktg,10))","v":0.73411133974375409},986419.9692082121,0,5750.8284204838756,1479.6299538123183,979189.51083391591,1727577.5658208299,0,2591.3663487312447,1724986.1994720986,217.26166101605293,382.73833898394707,978972.24917289987,1724603.4611331148,0,0,159.99999999999997,0,159.99999999999997,978972.24917289987,4894.8612458644993,983867.11041876441,1724443.4611331148,8622.2173056655738,1733065.6784387804,0,0,0,0,0,519308.57020439341,0,1298.2714255109834,520606.8416299044,0,122809.97246585296,0,244.39184520704737,612.82790310322946,123178.40852374914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123178.40852374914,null,null,null,null,null,null,null,null,79,0.02,8.9531331809989498E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W82,FEL_period,Entage,1,kktg+aktg,10))","v":0.73951039923403772},983867.11041876441,0,5735.9452537413963,1475.8006656281466,976655.3644993949,1733065.6784387804,0,2599.5985176581703,1730466.0799211222,216.46358714618867,383.53641285381133,976438.90091224876,1730082.5435082684,0,0,159.99999999999997,0,159.99999999999997,976438.90091224876,4882.1945045612438,981321.09541681001,1729922.5435082684,8649.6127175413421,1738572.1562258098,0,0,0,0,0,520606.8416299044,0,1301.5171040747609,521908.35873397917,0,123178.40852374914,0,245.12503296226078,614.6664174539344,123547.94990824081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123547.94990824081,null,null,null,null,null,null,null,null,80,0.02,9.7110892894930953E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W83,FEL_period,Entage,1,kktg+aktg,10))","v":0.74490945872432124},981321.09541681001,0,5721.1019862800022,1471.9816431252148,974128.01178740477,1738572.1562258098,0,2607.8582343387147,1735964.2979914711,215.66675236982309,384.33324763017691,973912.34503503493,1735579.964743841,0,0,159.99999999999997,0,159.99999999999997,973912.34503503493,4869.5617251751746,978781.90676021005,1735419.964743841,8677.0998237192052,1744097.0645675601,0,0,0,0,0,521908.35873397917,0,1304.7708968349477,523213.12963081413,0,123547.94990824081,0,245.86042031739919,616.510447439617,123918.59993536303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123918.59993536303,null,null,null,null,null,null,null,null,81,0.02,0.10579993618918418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W84,FEL_period,Entage,1,kktg+aktg,10))","v":0.75030851821460498},978781.90676021005,0,5706.2985164120246,1468.1728601403149,971607.43538365769,1744097.0645675601,0,2616.1455968513401,1741480.9189707087,214.87116713120196,385.12883286879804,971392.56421652646,1741095.79013784,0,0,159.99999999999997,0,159.99999999999997,971392.56421652646,4856.9628210826322,976249.52703760914,1740935.79013784,8704.6789506892001,1749640.4690885292,0,0,0,0,0,523213.12963081413,0,1308.0328240770352,524521.16245489113,0,123918.59993536303,0,246.59801387137244,618.36000960745821,124290.36193109911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124290.36193109911,null,null,null,null,null,null,null,null,82,0.02,0.11586339692954339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,7,0,{"$f":"IF($B$29=1,1,FundingFactor(W85,FEL_period,Entage,1,kktg+aktg,10))","v":0.75570757770488872},976249.52703760914,0,5691.534742629261,1464.3742905564134,969093.61800442345,1749640.4690885292,0,2624.4607036327939,1747016.0083848964,214.0768418009759,385.9231581990241,968879.54116262251,1746630.0852266974,0,0,159.99999999999997,0,159.99999999999997,968879.54116262251,4844.3977058131122,973723.93886843557,1746470.0852266974,8732.3504261334874,1755202.4356528309,0,0,0,0,0,524521.16245489113,0,1311.3029061372279,525832.46536102833,0,124290.36193109911,0,247.3378202428872,620.21512055428104,124663.23923141049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124663.23923141049,null,null,null,null,null,null,null,null,83,0.02,0.12731264319683802]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,8,400000,{"$f":"IF($B$29=1,1,FundingFactor(W86,FEL_period,Entage,1,kktg+aktg,10))","v":0.76110663719517235},973723.93886843557,0,5676.8105636029786,1460.5859083026533,966586.54239652993,1755202.4356528309,400000,3232.8036534792459,2151969.6319993515,185.96808683437132,414.03191316562868,966400.57430969551,2151555.6000861861,0,0,159.99999999999997,0,159.99999999999997,966400.57430969551,4832.0028715484777,971232.57718124404,2151395.6000861861,10756.97800043093,2162152.5780866169,0,0,0,0,0,525832.46536102833,0,1314.5811634025708,527147.04652443086,0,124663.23923141049,0,248.07984607050687,622.07579692669992,125037.23518226668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125037.23518226668,null,null,null,null,null,null,null,null,84,0.02,0.14042658180274439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W87,FEL_period,Entage,1,kktg+aktg,10))","v":0.76707551092195581},971232.57718124404,0,5662.2859249666517,1456.848865771866,964113.44239050546,2162152.5780866169,0,3243.2288671299252,2158909.349219487,185.22697528444525,414.77302471555475,963928.21541522106,2158494.5761947716,0,0,159.99999999999997,0,159.99999999999997,963928.21541522106,4819.6410770761049,968747.85649229714,2158334.5761947716,10791.672880973858,2169126.2490757452,0,0,0,0,0,527147.04652443086,0,1317.867616311077,528464.91414074192,0,125037.23518226668,0,248.82409801271069,623.94205542126986,125412.35313967524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125412.35313967524,null,null,null,null,null,null,null,null,85,0.02,0.15542199561137651]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W88,FEL_period,Entage,1,kktg+aktg,10))","v":0.77304438464873937},968747.85649229714,0,5647.8000033500912,1453.1217847384457,961646.93470420851,2169126.2490757452,0,3253.6893736136176,2165872.5597021314,184.48747061512654,415.51252938487346,961462.44723359344,2165457.0471727466,0,0,159.99999999999997,0,159.99999999999997,961462.44723359344,4807.3122361679671,966269.7594697614,2165297.0471727466,10826.485235863733,2176123.5324086105,0,0,0,0,0,528464.91414074192,0,1321.1622853518547,529786.07642609382,0,125412.35313967524,0,249.57058274795372,625.81391278463639,125788.59646971192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125788.59646971192,null,null,null,null,null,null,null,null,86,0.02,0.17252695459599254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W89,FEL_period,Entage,1,kktg+aktg,10))","v":0.77901325837552282},966269.7594697614,0,5633.3526977087085,1449.4046392046421,959187.00213284802,2176123.5324086105,0,3264.1852986129156,2172859.3471099976,183.74958002100942,416.25041997899058,959003.25255282701,2172443.0966900187,0,0,159.99999999999997,0,159.99999999999997,959003.25255282701,4795.0162627641348,963798.26881559112,2172283.0966900187,10861.415483450093,2183144.5121734687,0,0,0,0,0,529786.07642609382,0,1324.4651910652344,531110.54161715903,0,125788.59646971192,0,250.31930697472671,627.691385813686,126165.96854855088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126165.96854855088,null,null,null,null,null,null,null,null,87,0.02,0.19179995623439272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W90,FEL_period,Entage,1,kktg+aktg,10))","v":0.7849821321023065},963798.26881559112,0,5618.9439071948955,1445.6974032233866,956733.62750517286,2183144.5121734687,0,3274.716768260203,2179869.7954052086,183.01331061179076,416.98668938820924,956550.61419456103,2179452.8087158203,0,0,159.99999999999997,0,159.99999999999997,956550.61419456103,4782.7530709728044,961333.36726553389,2179292.8087158203,10896.464043579101,2190189.2727593994,0,0,0,0,0,531110.54161715903,0,1327.7763540428975,532438.31797120196,0,126165.96854855088,0,251.07027741161622,629.5744913556963,126544.47276249496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126544.47276249496,null,null,null,null,null,null,null,null,88,0.02,0.21380967280820395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W91,FEL_period,Entage,1,kktg+aktg,10))","v":0.79095100582909006},961333.36726553389,0,5604.573531158062,1442.0000508983005,954286.79368347756,2190189.2727593994,0,3285.2839091390993,2186903.9888502602,182.27866941219031,417.72133058780969,954104.51501406531,2186486.2675196724,0,0,159.99999999999997,0,159.99999999999997,954104.51501406531,4770.5225750703266,958875.0375891357,2186326.2675196724,10931.631337598361,2197257.8988572708,0,0,0,0,0,532438.31797120196,0,1331.0957949280048,533769.41376612999,0,126544.47276249496,0,251.82350079736497,631.4632463084879,126924.11250800607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126924.11250800607,null,null,null,null,null,null,null,null,89,0.02,0.23845016212786516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W92,FEL_period,Entage,1,kktg+aktg,10))","v":0.79691987955587362},958875.0375891357,0,5590.2414691446611,1438.3125563837036,951846.48356360733,2197257.8988572708,0,3295.8868482859057,2193962.012008985,181.54566336188009,418.45433663811991,951664.93790024542,2193543.5576723469,0,0,159.99999999999997,0,159.99999999999997,951664.93790024542,4758.3246895012271,956423.26258974662,2193383.5576723469,10966.917788361736,2204350.4754607086,0,0,0,0,0,533769.41376612999,80000,1534.4235344153249,615303.8373005453,0,126924.11250800607,0,252.57898389093205,633.35766762057574,127304.89119173572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127304.89119173572,null,null,null,null,null,null,null,null,90,0.02,0.26601824118482886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W93,FEL_period,Entage,1,kktg+aktg,10))","v":0.80288875328265719},956423.26258974662,0,5575.9476208982223,1434.6348938846197,949412.68007496372,2204350.4754607086,0,3306.5257131910626,2201043.9497475177,180.81429931542215,419.18570068457785,949231.86577564827,2200624.7640468329,0,0,159.99999999999997,0,159.99999999999997,949231.86577564827,4746.1593288782415,953978.02510452655,2200464.7640468329,11002.323820234165,2211467.0878670672,0,0,0,0,0,615303.8373005453,0,1538.2595932513632,616842.0968937967,0,127304.89119173572,0,253.33673347155408,635.25777229132075,127686.81223055549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127686.81223055549,null,null,null,null,null,null,null,null,91,0.02,0.29702413350685375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W94,FEL_period,Entage,1,kktg+aktg,10))","v":0.80885762700944064},953978.02510452655,0,5561.6918863593892,1430.9670376567899,946985.36618051038,2211467.0878670672,0,3317.2006318006006,2208149.8872352666,180.08458404221415,419.91541595778585,946805.28159646818,2207729.9718193091,0,0,159.99999999999997,0,159.99999999999997,946805.28159646818,4734.026407982341,951539.30800445052,2207569.9718193091,11037.849859096545,2218607.8216784056,0,0,0,0,0,616842.0968937967,0,1542.1052422344917,618384.20213603124,0,127686.81223055549,0,254.09675633880542,637.16357737108331,128069.87905158776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128069.87905158776,null,null,null,null,null,null,null,null,92,0.02,0.33097413390753483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W95,FEL_period,Entage,1,kktg+aktg,10))","v":0.81482650073622431},951539.30800445052,0,5547.4741656659462,1427.3089620066758,944564.5248767779,2218607.8216784056,0,3327.9117325176085,2215279.909945888,179.35652422644432,420.64347577355568,944385.16835255141,2214859.2664701142,0,0,159.99999999999997,0,159.99999999999997,944385.16835255141,4721.925841762757,949107.09419431421,2214699.2664701142,11073.496332350571,2225772.7628024649,0,0,0,0,0,618384.20213603124,0,1545.960505340078,619930.16264137137,0,128069.87905158776,0,254.85905931265964,639.07509996137549,128454.09509223649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128454.09509223649,null,null,null,null,null,null,null,null,93,0.02,0.36859182144406322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W96,FEL_period,Entage,1,kktg+aktg,10))","v":0.82079537446300788},949107.09419431421,0,5533.2943591528519,1423.6606412914714,942150.13919386978,2225772.7628024649,0,3338.659144203697,2222434.1036582612,178.6301264670538,421.3698735329462,941971.50906740269,2222012.7337847282,0,0,159.99999999999997,0,159.99999999999997,941971.50906740269,4709.8575453370131,946681.36661273974,2221852.7337847282,11109.263668923641,2232961.9974536519,0,0,0,0,0,619930.16264137137,0,1549.8254066034285,621479.98804797477,0,128454.09509223649,0,255.62364923355059,640.99235721501475,128839.46380021796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128839.46380021796,null,null,null,null,null,null,null,null,94,0.02,0.40976315686197562]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,8,0,{"$f":"IF($B$29=1,1,FundingFactor(W97,FEL_period,Entage,1,kktg+aktg,10))","v":0.82676424818979122},946681.36661273974,0,5519.1523673522724,1420.0220499191093,939742.19219546835,2232961.9974536519,0,3349.4429961804776,2229612.5544574712,177.905397277708,422.094602722292,939564.28679819067,2229190.459854749,0,0,159.99999999999997,0,159.99999999999997,939564.28679819067,4697.8214339909528,944262.10823218164,2229030.459854749,11145.152299273745,2240175.6121540228,0,0,0,0,0,621479.98804797477,0,1553.6999701199368,623033.68801809475,0,128839.46380021796,0,256.39053296243372,642.91536633627754,129225.9886335918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129225.9886335918,null,null,null,null,null,null,null,null,95,0.02,0.45320904901550063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,9,400000,{"$f":"IF($B$29=1,1,FundingFactor(W98,FEL_period,Entage,1,kktg+aktg,10))","v":0.83273312191657489},944262.10823218164,0,5505.0480909936186,1416.3931623482722,937340.66697883967,2240175.6121540228,400000,3960.2634182310339,2636215.3487357916,157.37948354919951,442.62051645080049,937183.28749529051,2635772.728219341,0,0,159.99999999999997,0,159.99999999999997,937183.28749529051,4685.9164374764523,941869.20393276692,2635612.728219341,13178.063641096705,2648790.791860438,0,0,0,0,0,623033.68801809475,0,1557.5842200452369,624591.27223813999,0,129225.9886335918,0,257.15971738084767,644.84414458105482,129613.67306079202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129613.67306079202,null,null,null,null,null,null,null,null,96,0.02,0.5024502137420499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W99,FEL_period,Entage,1,kktg+aktg,10))","v":0.8393420284235269},941869.20393276692,0,5491.0974589280304,1412.8038058991503,934965.3026679398,2648790.791860438,0,3973.1861877906563,2644817.6056726472,156.70759818807187,443.29240181192813,934808.59506975173,2644374.3132708352,0,0,159.99999999999997,0,159.99999999999997,934808.59506975173,4674.0429753487579,939482.6380451005,2644214.3132708352,13221.071566354176,2657435.3848371892,0,0,0,0,0,624591.27223813999,0,1561.4781805953498,626152.75041873532,0,129613.67306079202,0,257.93120939097611,646.77870925700518,130002.52056065804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130002.52056065804,null,null,null,null,null,null,null,null,97,0.02,0.54812994179980068]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W100,FEL_period,Entage,1,kktg+aktg,10))","v":0.84595093493047913},939482.6380451005,0,5477.1837798029346,1409.2239570676504,932596.2303082298,2657435.3848371892,0,3986.1530772557835,2653449.2317599333,156.03754723796135,443.96245276203865,932440.19276099186,2653005.2693071715,0,0,159.99999999999997,0,159.99999999999997,932440.19276099186,4662.2009638049594,937102.39372479683,2652845.2693071715,13264.226346535857,2666109.4956537075,0,0,0,0,0,626152.75041873532,0,1565.3818760468382,627718.1322947822,0,130002.52056065804,0,258.70501591570945,648.71907772371162,130392.53462246605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130392.53462246605,null,null,null,null,null,null,null,null,98,0.02,0.61089678510998313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W101,FEL_period,Entage,1,kktg+aktg,10))","v":0.85255984143743113},937102.39372479683,0,5463.3069554155654,1405.6535905871951,930233.4331787941,2666109.4956537075,0,3999.1642434805613,2662110.3314102269,155.36933447434973,444.63066552565027,930078.06384431978,2661665.7007447011,0,0,159.99999999999997,0,159.99999999999997,930078.06384431978,4650.3903192215985,934728.45416354144,2661505.7007447011,13307.528503723506,2674813.2292484245,0,0,0,0,0,627718.1322947822,0,1569.2953307369555,629287.42762551911,0,130392.53462246605,0,259.48114389870744,650.66526739283665,130783.71874596017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130783.71874596017,null,null,null,null,null,null,null,null,99,0.02,0.64823529411764702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W102,FEL_period,Entage,1,kktg+aktg,10))","v":0.85916874794438325},934728.45416354144,0,5449.4668877734466,1402.092681245312,927876.89459452266,2674813.2292484245,0,4012.2198438726368,2670801.0094045517,154.70296359061331,445.29703640938669,927722.19163093204,2670355.7123681423,0,0,159.99999999999997,0,159.99999999999997,927722.19163093204,4638.6109581546598,932360.8025890867,2670195.7123681423,13350.978561840711,2683546.6909299828,0,0,0,0,0,629287.42762551911,0,1573.2185690637978,630860.64619458292,0,130783.71874596017,0,260.25960030446072,652.61729572827846,131176.07644138398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,131176.07644138398,null,null,null,null,null,null,null,null,100,0.02,0.47142857142857142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W103,FEL_period,Entage,1,kktg+aktg,10))","v":0.86577765445133537},932360.8025890867,0,5435.6634790943745,1398.54120388363,925526.59790610871,2683546.6909299828,0,4025.3200363949741,2679521.3708935878,154.03843819824624,445.96156180175376,925372.55946791044,2679075.409331786,0,0,159.99999999999997,0,159.99999999999997,925372.55946791044,4626.8627973395514,929999.42226525,2678915.409331786,13394.577046658929,2692309.9863784448,0,0,0,0,0,630860.64619458292,0,1577.1516154864573,632437.7978100694,0,131176.07644138398,0,261.04039211835408,654.57518024632805,131569.61122951194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,131569.61122951194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W104,FEL_period,Entage,1,kktg+aktg,10))","v":0.87238656095828737},929999.42226525,0,5421.8966318064076,1394.9991333978749,923182.52650004579,2692309.9863784448,0,4038.4649795676669,2688271.5213988773,153.37576182709063,446.62423817290937,923029.15073821868,2687824.8971607042,0,0,159.99999999999997,0,159.99999999999997,923029.15073821868,4615.145753691093,927644.29649190977,2687664.8971607042,13438.32448580352,2701103.2216465077,0,0,0,0,0,632437.7978100694,80000,1781.0944945251733,714218.89230459463,0,131569.61122951194,0,261.82352634672873,656.53893851582598,131964.32664168102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,131964.32664168102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W105,FEL_period,Entage,1,kktg+aktg,10))","v":0.8789954674652396},927644.29649190977,0,5408.1662485478337,1391.4664447378645,920844.66379862407,2701103.2216465077,0,4051.6548324697615,2697051.566814038,152.71493792557226,447.28506207442774,920691.9488606985,2696604.2817519638,0,0,159.99999999999997,0,159.99999999999997,920691.9488606985,4603.4597443034918,925295.40860500198,2696444.2817519638,13482.221408759819,2709926.5031607235,0,0,0,0,0,714218.89230459463,0,1785.5472307614864,716004.43953535613,0,131964.32664168102,0,262.60901001694521,658.50858815832032,132360.22621982239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,132360.22621982239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W106,FEL_period,Entage,1,kktg+aktg,10))","v":0.88560437397219149},925295.40860500198,0,5394.4722321671607,1387.9431129075028,918512.99325992737,2709926.5031607235,0,4064.8897547410852,2705861.6134059825,152.05596986094235,447.94403013905765,918360.93729006639,2705413.6693758434,0,0,159.99999999999997,0,159.99999999999997,918360.93729006639,4591.8046864503312,922952.74197651667,2705253.6693758434,13526.268346879217,2718779.9377227225,0,0,0,0,0,716004.43953535613,0,1790.0110988383904,717794.45063419454,0,132360.22621982239,0,263.39685017744654,660.48414684822478,132757.31351649319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,132757.31351649319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W107,FEL_period,Entage,1,kktg+aktg,10))","v":0.89221328047914361},922952.74197651667,0,5380.8144857230918,1384.4291129647747,916187.49837782886,2718779.9377227225,0,4078.1699065840835,2714701.7678161385,151.39886091952519,448.60113908047481,916036.09951690934,2714253.1666770582,0,0,159.99999999999997,0,159.99999999999997,916036.09951690934,4580.1804975845471,920616.28001449385,2714093.1666770582,13570.465833385291,2727663.6325104437,0,0,0,0,0,717794.45063419454,0,1794.4861265854863,719588.93676078005,0,132757.31351649319,0,264.18705389782144,662.46563231297682,133155.59209490835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133155.59209490835]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W108,FEL_period,Entage,1,kktg+aktg,10))","v":0.89882218698609584},920616.28001449385,0,5367.1929124844983,1380.9244200217406,913868.16268198763,2727663.6325104437,0,4091.4954487656651,2723572.1370616779,150.7436143069711,449.2563856930289,913717.4190676806,2723122.880675985,0,0,159.99999999999997,0,159.99999999999997,913717.4190676806,4568.5870953384028,918286.00616301899,2722962.880675985,13614.814403379925,2736577.6950793648,0,0,0,0,0,719588.93676078005,0,1798.9723419019501,721387.90910268202,0,133155.59209490835,0,264.9796282688676,664.45306233319741,133555.06552897269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133555.06552897269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,9,0,{"$f":"IF($B$29=1,1,FundingFactor(W109,FEL_period,Entage,1,kktg+aktg,10))","v":0.90543109349304784},918286.00616301899,0,5353.6074159303998,1377.4290092445283,911554.96973784408,2736577.6950793648,0,4104.8665426190464,2732472.8285367456,150.09023314851595,449.90976685148405,911404.87950469553,2732022.9187698942,0,0,159.99999999999997,0,159.99999999999997,911404.87950469553,4557.024397523478,915961.90390221903,2731862.9187698942,13659.314593849471,2745522.2333637439,0,0,0,0,0,721387.90910268202,0,1803.4697727567052,723191.37887543871,0,133555.06552897269,0,265.77458040265566,666.44645474285016,133955.73740331287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133955.73740331287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,10,400000,{"$f":"IF($B$29=1,1,FundingFactor(W110,FEL_period,Entage,1,kktg+aktg,10))","v":0.91203999999999985},915961.90390221903,0,5340.057899749937,1373.9428558533284,909247.90314661572,2745522.2333637439,400000,4718.2833500456154,3140803.9500136981,134.70166843969417,465.29833156030583,909113.20147817605,3140338.651682138,0,0,159.99999999999997,0,159.99999999999997,909113.20147817605,4545.5660073908803,913658.7674855669,3140178.651682138,15700.89325841069,3155879.5449405485,0,0,0,0,0,723191.37887543871,0,1807.9784471885966,724999.35732262733,0,133955.73740331287,0,266.57191743259261,668.44582742940145,134357.6113133097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134357.6113133097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W111,FEL_period,Entage,1,kktg+aktg,10))","v":0.91937000000000002},913658.7674855669,0,5326.6306144408545,1370.4881512283503,906961.64871989761,3155879.5449405485,0,4733.8193174108228,3151145.7256231378,134.09625202931818,465.90374797068182,906827.55246786831,3150679.8218751671,0,0,159.99999999999997,0,159.99999999999997,906827.55246786831,4534.137762339341,911361.69023020763,3150519.8218751671,15752.599109375835,3166272.4209845429,0,0,0,0,0,724999.35732262733,0,1812.4983933065685,726811.85571593395,0,134357.6113133097,0,267.37164651348627,670.45119833398098,134760.69086513019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134760.69086513019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W112,FEL_period,Entage,1,kktg+aktg,10))","v":0.92669999999999997},911361.69023020763,0,5313.2386540421103,1367.0425353453113,904681.4090408202,3166272.4209845429,0,4749.4086314768138,3161523.0123530659,133.49275864453921,466.50724135546079,904547.91628217569,3161056.5051117106,0,0,159.99999999999997,0,159.99999999999997,904547.91628217569,4522.7395814108777,909070.65586358658,3160896.5051117106,15804.482525558553,3176700.9876372693,0,0,0,0,0,726811.85571593395,0,1817.0296392898347,728628.88535522379,0,134760.69086513019,0,268.17377482160907,672.46258545154296,135164.97967576014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135164.97967576014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W113,FEL_period,Entage,1,kktg+aktg,10))","v":0.93402999999999992},909070.65586358658,0,5299.8819236847094,1363.6059837953796,902407.16795610648,3176700.9876372693,0,4765.0514814559037,3171935.9361558133,132.89118931275715,467.10881068724285,902274.27676679369,3171468.8273451258,0,0,159.99999999999997,0,159.99999999999997,902274.27676679369,4511.3713838339681,906785.64815062762,3171308.8273451258,15856.544136725628,3187165.3714818517,0,0,0,0,0,728628.88535522379,0,1821.5722133880593,730450.45756861183,0,135164.97967576014,0,268.97830955476269,674.4800068310268,135570.4813730364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135570.4813730364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W114,FEL_period,Entage,1,kktg+aktg,10))","v":0.94135999999999997},906785.64815062762,0,5286.5603287181584,1360.1784722259413,900138.90934968356,3187165.3714818517,0,4780.7480572227769,3182384.6234246287,132.29154499026049,467.70845500973951,900006.61780469329,3181916.9149696189,0,0,159.99999999999997,0,159.99999999999997,900006.61780469329,4500.0330890234663,904506.65089371672,3181756.9149696189,15908.784574848092,3197665.699544467,0,0,0,0,0,730450.45756861183,0,1826.1261439215295,732276.58371253335,0,135570.4813730364,0,269.7852579323424,676.50348057552026,135977.19959567956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135977.19959567956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W115,FEL_period,Entage,1,kktg+aktg,10))","v":0.94869000000000003},904506.65089371672,0,5273.2737747103683,1356.7599763405749,897876.61714266578,3197665.699544467,0,4796.4985493166996,3192869.2009951505,131.69382656261871,468.30617343738129,897744.92331610317,3192400.8948217132,0,0,159.99999999999997,0,159.99999999999997,897744.92331610317,4488.7246165805154,902233.6479326837,3192240.8948217132,15961.204474108565,3208202.099295822,0,0,0,0,0,732276.58371253335,0,1830.6914592813334,734107.27517181472,0,135977.19959567956,0,270.59462719540232,678.53302484242067,136385.13799332656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136385.13799332656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W116,FEL_period,Entage,1,kktg+aktg,10))","v":0.95601999999999987},902233.6479326837,0,5260.0221674475461,1353.3504718990255,895620.27529333718,3208202.099295822,0,4812.3031489437326,3203389.796146878,131.09803484507978,468.90196515492022,895489.1772584921,3202920.8941817232,0,0,159.99999999999997,0,159.99999999999997,895489.1772584921,4477.4458862924603,899966.62314478459,3202760.8941817232,16013.804470908615,3218774.6986526321,0,0,0,0,0,734107.27517181472,80000,2035.2681879295367,816142.54335974425,0,136385.13799332656,0,271.40642460671984,680.56865784359923,136794.30022656344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136794.30022656344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W117,FEL_period,Entage,1,kktg+aktg,10))","v":0.96335000000000004},899966.62314478459,0,5246.8054129340935,1349.9499347171768,893369.8677971334,3218774.6986526321,0,4828.1620479789481,3213946.5366046531,130.50417058296961,469.49582941703039,893239.36362655042,3213477.0407752362,0,0,159.99999999999997,0,159.99999999999997,893239.36362655042,4466.196818132752,897705.56044468319,3213317.0407752362,16066.58520387618,3229383.6259791125,0,0,0,0,0,816142.54335974425,0,2040.3563583993607,818182.89971814363,0,136794.30022656344,0,272.22065745086121,682.61039784556283,137204.68996695813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137204.68996695813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W118,FEL_period,Entage,1,kktg+aktg,10))","v":0.97067999999999999},897705.56044468319,0,5233.6234173925031,1346.5583406670246,891125.37868662365,3229383.6259791125,0,4844.0754389686681,3224539.5505401436,129.91223445209539,470.08776554790461,890995.46645217156,3224069.4627745957,0,0,159.99999999999997,0,159.99999999999997,890995.46645217156,4454.9773322608571,895450.44378443237,3223909.4627745957,16119.547313872978,3240029.0100884689,0,0,0,0,0,818182.89971814363,0,2045.4572492953591,820228.35696743894,0,137204.68996695813,0,273.03733303424667,684.65826316961954,137616.3108970935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137616.3108970935]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W119,FEL_period,Entage,1,kktg+aktg,10))","v":0.97800999999999993},895450.44378443237,0,5220.4760872632405,1343.1756656766486,888886.79203149257,3240029.0100884689,0,4860.0435151327029,3235168.9665733362,129.32222705915166,470.67777294084834,888757.46980443341,3234698.2888003951,0,0,159.99999999999997,0,159.99999999999997,888757.46980443341,4443.7873490221673,893201.25715345552,3234538.2888003951,16172.691444001975,3250710.9802443972,0,0,0,0,0,820228.35696743894,0,2050.5708924185974,822278.92785985756,0,137616.3108970935,0,273.85645868521607,686.71227219204138,138029.16671060032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138029.16671060032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W120,FEL_period,Entage,1,kktg+aktg,10))","v":0.98533999999999999},893201.25715345552,0,5207.3633292046452,1339.8018857301831,886654.09193852067,3250710.9802443972,0,4876.0664703665952,3245834.9137740307,128.73414894212954,471.26585105787046,886525.3577895785,3245363.6479229727,0,0,159.99999999999997,0,159.99999999999997,886525.3577895785,4432.6267889478922,890957.98457852635,3245203.6479229727,16226.018239614861,3261429.6661625877,0,0,0,0,0,822278.92785985756,0,2055.6973196496438,824334.62517950719,0,138029.16671060032,0,274.67804175409464,688.77244334423119,138443.26111219046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138443.26111219046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,10,0,{"$f":"IF($B$29=1,1,FundingFactor(W121,FEL_period,Entage,1,kktg+aktg,10))","v":0.99266999999999994},890957.98457852635,0,5194.285050092808,1336.4369768677896,884427.26255156565,3261429.6661625877,0,4892.144499243881,3256537.521663344,128.14800057072864,471.85199942927136,884299.11455099494,3256065.6696639149,0,0,159.99999999999997,0,159.99999999999997,884299.11455099494,4421.4955727549741,888720.61012374994,3255905.6696639149,16279.528348319574,3272185.1980122346,0,0,0,400000,400000,824334.62517950719,0,2060.836562948768,826395.46174245595,0,138443.26111219046,0,275.50208961325899,690.83879511288603,138858.59781769008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138858.59781769008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,11,400000,{"$f":"IF($B$29=1,1,FundingFactor(W122,FEL_period,Entage,1,kktg+aktg,10))","v":1},888720.61012374994,0,0,1333.0809151856249,887387.52920856432,3272185.1980122346,400000,5508.2777970183515,3666676.9202152165,116.91369839803355,483.08630160196645,887270.61551016627,3666193.8339136145,0,0,159.99999999999997,0,159.99999999999997,887270.61551016627,4436.3530775508307,891706.96858771716,3666033.8339136145,18330.169169568071,3684364.0030831825,400000,796,998.00999999999988,0,400202.01,826395.46174245595,0,2065.9886543561397,828461.45039681206,0,138858.59781769008,0,276.32860965720323,692.9113460401644,139275.18055407304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139275.18055407304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W123,FEL_period,Entage,1,kktg+aktg,10))","v":1},891706.96858771716,0,0,1337.5604528815757,890369.40813483554,3684364.0030831825,0,5526.5460046247726,3678837.4570785579,116.91780666532628,483.08219333467372,890252.49032817024,3678354.3748852233,0,0,159.99999999999997,0,159.99999999999997,890252.49032817024,4451.2624516408514,894703.75277981104,3678194.3748852233,18390.971874426115,3696585.3467596495,400202.01,796.40199990000008,998.51402000025007,0,400404.12202010024,828461.45039681206,0,2071.1536259920299,830532.60402280407,0,139275.18055407304,0,277.15760930260535,694.99011472385212,139693.01305949429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139693.01305949429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W124,FEL_period,Entage,1,kktg+aktg,10))","v":1},894703.75277981104,0,0,1342.0556291697164,893361.69715064135,3696585.3467596495,0,5544.8780201394738,3691040.46873951,116.92190145938184,483.07809854061816,893244.77524918201,3690557.3906409694,0,0,159.99999999999997,0,159.99999999999997,893244.77524918201,4466.2238762459101,897710.99912542792,3690397.3906409694,18451.986953204847,3708849.3775941744,400404.12202010024,796.80420281999943,999.01829454320057,0,400606.33611182345,830532.60402280407,0,2076.3315100570103,832608.93553286104,0,139693.01305949429,0,277.98909598839361,697.07511981752941,140112.09908332344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140112.09908332344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W125,FEL_period,Entage,1,kktg+aktg,10))","v":1},897710.99912542792,0,0,1346.5664986881418,896364.43262673973,3708849.3775941744,0,5563.2740663912618,3703286.103527783,116.92598282166023,483.07401717833977,896247.50664391811,3702803.0295106047,0,0,159.99999999999997,0,159.99999999999997,896247.50664391811,4481.2375332195907,900728.74417713773,3702643.0295106047,18513.215147553023,3721156.2446581577,400606.33611182345,797.2066088625287,999.52282375740231,0,400808.65232671832,832608.93553286104,0,2081.5223388321524,834690.45787169319,0,140112.09908332344,0,278.82307717581364,699.16638003073797,140532.44238617836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140532.44238617836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W126,FEL_period,Entage,1,kktg+aktg,10))","v":1},900728.74417713773,0,0,1351.0931162657064,899377.65106087201,3721156.2446581577,0,5581.7343669872362,3715574.5102911703,116.93005079351218,483.06994920648782,899260.72101007844,3715091.4403419639,0,0,159.99999999999997,0,159.99999999999997,899260.72101007844,4496.3036050503915,903757.02461512887,3714931.4403419639,18574.657201709819,3733506.0975436736,400808.65232671832,797.60921813016932,1000.0276077714703,0,401011.07071635959,834690.45787169319,0,2086.7261446792331,836777.18401637243,0,140532.44238617836,0,279.65956034849495,701.26391412914927,140954.04673995901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140954.04673995901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W127,FEL_period,Entage,1,kktg+aktg,10))","v":1},903757.02461512887,0,0,1355.6355369226933,902401.38907820615,3733506.0975436736,0,5600.2591463155104,3727905.8383973581,116.93410541617914,483.06589458382086,902284.45497278997,3727422.7725027744,0,0,159.99999999999997,0,159.99999999999997,902284.45497278997,4511.4222748639495,906795.8772476539,3727262.7725027744,18636.313862513871,3745899.0863652881,401011.07071635959,798.01203072555552,1000.532646714085,0,401213.59133234812,836777.18401637243,0,2091.9429600409308,838869.1269764133,0,140954.04673995901,0,280.49855301251841,703.36774093473241,141376.91592788123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,141376.91592788123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W128,FEL_period,Entage,1,kktg+aktg,10))","v":1},906795.8772476539,0,0,1360.1938158714809,905435.68343178241,3745899.0863652881,0,5618.8486295479315,3740280.2377357404,116.93814673079311,483.06185326920689,905318.74528505164,3739797.1758824713,0,0,159.99999999999997,0,159.99999999999997,905318.74528505164,4526.593726425258,909845.33901147696,3739637.1758824713,18698.185879412355,3758335.3617618838,401213.59133234812,798.41504675137276,1001.0379407139918,0,401416.21422631072,838869.1269764133,80000,2297.1728174410332,921166.29979385436,0,141376.91592788123,0,281.34006269648364,705.47787932592371,141801.05374451066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,141801.05374451066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W129,FEL_period,Entage,1,kktg+aktg,10))","v":1},909845.33901147696,0,0,1364.7680085172153,908480.57100295974,3758335.3617618838,0,5637.5030426428248,3752697.8587192409,116.94217477837736,483.05782522162264,908363.62882818142,3752214.8008940192,0,0,159.99999999999997,0,159.99999999999997,908363.62882818142,4541.818144140907,912905.4469723223,3752054.8008940192,18760.274004470095,3770815.0748984893,401416.21422631072,798.81826631035835,1001.5434899000007,0,401618.93944990035,921166.29979385436,0,2302.9157494846359,923469.21554333903,0,141801.05374451066,0,282.18409695157618,707.59434823779532,142226.46399579686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142226.46399579686]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W130,FEL_period,Entage,1,kktg+aktg,10))","v":1},912905.4469723223,{"$f":"+IF(W130<=FEL_build*12,Y130,0)","v":0},{"$f":"IF($B$29=1,0,IF(X130<=FEL_period,(AA130+AB130)*kktg/12,0))","v":0},{"$f":"+(AA130+AB130)*aktg/12","v":1369.3581704584833},911536.08880186384,3770815.0748984893,0,{"$f":"+(AF130+AG130)*aktg/12","v":5656.222612347734},3765158.8522861414,{"$f":"+fixktg-AK130","v":116.94618959984592},{"$f":"+IF(share_mode=1,AI130/(AI130+AE130),MIN(AI130/fixktg,1))*fixktg","v":483.05381040015408},911419.14261226403,3764675.7984757414,{"$f":"MAX((hal_bo-AL130*Z130-AM130),0)","v":0},{"$f":"+AN130*VLOOKUP(Entage+X130-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":0},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},0,{"$f":"+IF(share_mode2=1,AM130/(AM130+AL130),MIN(AM130/(AO130+AP130),1))*AO130\n+IF(share_mode3=1,AM130/(AM130+AL130),MIN(AM130/(AO130+AP130),1))*AP130","v":159.99999999999997},911419.14261226403,{"$f":"+AS130*hozam/12","v":4557.0957130613197},915976.23832532531,3764515.7984757414,{"$f":"+AV130*hozam/12","v":18822.578992378705},3783338.3774681203,401618.93944990035,{"$f":"+(AY130)*eaktg/12","v":799.22168950530158},{"$f":"+(AY130-AZ130)*hozam2/12","v":1002.0492944009875},{"$f":"+IF(W130=120,Prem,0)\n+IF(W130=180,Prem*0.5,0)\n+IF(W130=240,Prem*0.5,0)","v":0},{"$f":"+AY130-AZ130+BA130+BB130","v":401821.76705479599},923469.21554333903,{"$f":"MIN(IF(AND(W130>12,MOD(W130,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD130+BE130)*hozam2/12","v":2308.6730388583474},925777.88858219737,0,142226.46399579686,0,{"$f":"+(BI130-BJ130)*eaktg/12","v":283.03066335163572},{"$f":"+(BI130-BK130)*hozam/12","v":709.71716666222608},142653.15049910743,0,0,0,{"$f":"+(BO130-BP130)*eaktg/12","v":0},{"$f":"+(BO130-BQ130)*hozam/12","v":0},0,0,0,0,{"$f":"+(BU130-BV130)*eaktg/12","v":0},{"$f":"+(BU130-BW130)*hozam/12","v":0},0,0,0,0,{"$f":"+(CA130-CB130)*eaktg/12","v":0},{"$f":"+(CA130-CC130)*hozam/12","v":0},0,0,0,0,{"$f":"+(CG130-CH130)*eaktg/12","v":0},{"$f":"+(CG130-CI130)*hozam/12","v":0},0,142653.15049910743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,{"$f":"+ROUNDDOWN((W131-1)/12,0)+1","v":11},{"$f":"+IF(MOD((W131-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W131,FEL_period,Entage,1,kktg+aktg,10))","v":1},915976.23832532531,0,0,1373.9643574879881,914602.27396783733,3783338.3774681203,0,5675.00756620218,3777663.3699019183,116.95019123600468,483.04980876399532,914485.32377660135,3777180.3200931544,0,0,159.99999999999997,0,159.99999999999997,914485.32377660135,4572.426618883007,919057.75039548439,3777020.3200931544,18885.101600465772,3795905.4216936203,401821.76705479599,799.62531643904401,1002.5553543458924,0,402024.69709270285,925777.88858219737,0,2314.4447214554934,{"$f":"+BD131+BE131+BF131","v":928092.33330365282},{"$f":"IF($W131=$DC$19,$DD$19,0)","v":0},142653.15049910743,{"$f":"BH131*$DQ$14","v":0},283.87976949322376,711.84635364807116,{"$f":"BI131-BJ131-BK131+BL131","v":143081.1170832623},{"$f":"IF($W131=$DC$20,$DD$20,0)","v":0},0,{"$f":"BN131*$DQ$14","v":0},0,0,{"$f":"BO131-BP131-BQ131+BR131","v":0},{"$f":"IF($W131=$DC$21,$DD$21,0)","v":0},0,{"$f":"BT131*$DQ$14","v":0},0,0,{"$f":"BU131-BV131-BW131+BX131","v":0},{"$f":"IF($W131=$DC$22,$DD$22,0)","v":0},0,{"$f":"BZ131*$DQ$14","v":0},0,0,{"$f":"CA131-CB131-CC131+CD131","v":0},{"$f":"IF($W131=$DC$23,$DD$23,0)","v":0},0,{"$f":"CF131*$DQ$14","v":0},0,0,{"$f":"CG131-CH131-CI131+CJ131","v":0},{"$f":"BM131+BS131+BY131+CE131+CK131","v":143081.1170832623}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W132,FEL_period,Entage,1,kktg+aktg,10))","v":1},{"$f":"+AU131","v":919057.75039548439},0,0,1378.5866255932267,{"$f":"+AA132+AB132-AC132-AD132","v":917679.16376989114},{"$f":"+AX131","v":3795905.4216936203},{"$f":"+Y132-AB132","v":0},5693.8581325404302,{"$f":"+AF132+AG132-AH132","v":3790211.56356108},116.95417972755052,483.04582027244948,{"$f":"+AE132-AJ132","v":917562.20959016355},{"$f":"+AI132-AK132","v":3789728.5177408075},0,0,159.99999999999997,{"$f":"+(AO132+AP132)-AR132","v":0},159.99999999999997,{"$f":"+AL132-AQ132","v":917562.20959016355},4587.8110479508177,{"$f":"+AS132+AT132","v":922150.02063811431},{"$f":"+AM132-AR132","v":3789568.5177408075},18947.842588704036,{"$f":"+AV132+AW132","v":3808516.3603295116},{"$f":"+BC131","v":402024.69709270285},800.0291472144786,1003.0616698637209,0,402227.72961535206,{"$f":"+BG131","v":928092.33330365282},0,2320.2308332591319,930412.564136912,0,{"$f":"BH132+BM131","v":143081.1170832623},0,284.73142299569196,713.98192830133303,143510.36758856795,0,{"$f":"BN132+BS131","v":0},0,0,0,0,0,{"$f":"BT132+BY131","v":0},0,0,0,0,0,{"$f":"BZ132+CE131","v":0},0,0,0,0,0,{"$f":"CF132+CK131","v":0},0,0,0,0,143510.36758856795]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,11,0,{"$f":"IF($B$29=1,1,FundingFactor(W133,FEL_period,Entage,1,kktg+aktg,10))","v":1},922150.02063811431,0,0,1383.2250309571712,920766.79560715717,3808516.3603295116,0,5712.7745404942661,3802803.5857890174,116.95815511507215,483.04184488492785,920649.83745204215,3802320.5439441325,0,0,159.99999999999997,0,159.99999999999997,920649.83745204215,4603.2491872602104,925253.08663930232,3802160.5439441325,19010.802719720661,3821171.3466638532,402227.72961535206,800.43318193455059,1003.5682410835439,0,402430.86467450106,930412.564136912,0,2326.0314103422802,932738.59554725431,0,143510.36758856795,0,285.58563150125025,716.12390978533347,143940.90586685203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143940.90586685203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,12,400000,{"$f":"IF($B$29=1,1,FundingFactor(W134,FEL_period,Entage,1,kktg+aktg,10))","v":1},925253.08663930232,0,0,1387.8796299589533,923865.20700934331,3821171.3466638532,400000,6331.75701999578,4214839.5896438574,107.87136956507601,492.12863043492399,923757.33563977829,4214347.4610134223,0,0,159.99999999999997,0,159.99999999999997,923757.33563977829,4618.7866781988914,928376.12231797713,4214187.4610134223,21070.937305067109,4235258.3983184891,402430.86467450106,800.83742070225708,1004.075068134497,0,402634.10232193331,932738.59554725431,0,2331.8464888681356,935070.44203612243,0,143940.90586685203,0,286.44240267503551,718.27231732088478,144372.73578149787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144372.73578149787]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W135,FEL_period,Entage,1,kktg+aktg,10))","v":1},928376.12231797713,0,0,1392.5641834769656,926983.55813450017,4235258.3983184891,0,6352.8875974777329,4228905.5107210111,107.87472877188213,492.12527122811787,926875.68340572831,4228413.3854497829,0,0,159.99999999999997,0,159.99999999999997,926875.68340572831,4634.3784170286408,931510.06182275701,4228253.3854497829,21141.266927248915,4249394.6523770317,402634.10232193331,801.24186362064722,1004.5821511457816,0,402837.44260945846,935070.44203612243,0,2337.676105090306,937408.11814121273,0,144372.73578149787,0,287.30174420518074,720.42717018646351,144805.86120747915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144805.86120747915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W136,FEL_period,Entage,1,kktg+aktg,10))","v":1},931510.06182275701,0,0,1397.2650927341354,930112.79673002288,4249394.6523770317,0,6374.0919785655469,4243020.560398466,107.87807688526067,492.12192311473933,930004.91865313763,4242528.4384753508,0,0,159.99999999999997,0,159.99999999999997,930004.91865313763,4650.0245932656881,934654.94324640336,4242368.4384753508,21211.842192376753,4263580.2806677278,402837.44260945846,801.64651079282237,1005.089490246664,0,403040.88558891229,937408.11814121273,0,2343.520295353032,939751.63843656576,0,144805.86120747915,0,288.16366380288349,722.58848771838132,145240.28603139464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145240.28603139464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W137,FEL_period,Entage,1,kktg+aktg,10))","v":1},934654.94324640336,0,0,1401.982414869605,933252.96083153377,4263580.2806677278,0,6395.3704210015903,4257184.9102467261,107.88141393986018,492.11858606013982,933145.07941759389,4256692.7916606655,0,0,159.99999999999997,0,159.99999999999997,933145.07941759389,4665.7253970879692,937810.80481468188,4256532.7916606655,21282.663958303328,4277815.4556189692,403040.88558891229,802.05136232193536,1005.5970855664758,0,403244.43131215684,939751.63843656576,0,2349.3790960914143,942101.01753265713,0,145240.28603139464,0,289.02816920247534,724.75628931096082,145676.01415150313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145676.01415150313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W138,FEL_period,Entage,1,kktg+aktg,10))","v":1},937810.80481468188,0,0,1406.7162072220226,936404.08860745991,4277815.4556189692,0,6416.723183428453,4271398.7324355403,107.88473997023414,492.11526002976586,936296.2038674897,4270906.6171755102,0,0,159.99999999999997,0,159.99999999999997,936296.2038674897,4681.4810193374478,940977.68488682713,4270746.6171755102,21353.733085877549,4292100.3502613874,403244.43131215684,802.45641831119201,1006.1049372346142,0,403448.07983108028,942101.01753265713,0,2355.2525438316429,944456.27007648873,0,145676.01415150313,0,289.89526816149117,726.93059441670812,146113.04947775835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146113.04947775835]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W139,FEL_period,Entage,1,kktg+aktg,10))","v":1},940977.68488682713,0,0,1411.4665273302405,939566.21835949691,4292100.3502613874,0,6438.1505253920805,4285662.1997359954,107.8880550108413,492.1119449891587,939458.33030448609,4285170.0877910061,0,0,159.99999999999997,0,159.99999999999997,939458.33030448609,4697.2916515224306,944155.62195600849,4285010.0877910061,21425.05043895503,4306435.1382299615,403448.07983108028,802.86167886384965,1006.6130453805409,0,403651.83119759697,944456.27007648873,0,2361.1406751912218,946817.41075167991,0,146113.04947775835,0,290.76496846073911,729.11142254648803,146551.3959318441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146551.3959318441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W140,FEL_period,Entage,1,kktg+aktg,10))","v":1},944155.62195600849,0,0,1416.2334329340126,942739.38852307445,4306435.1382299615,0,6459.6527073449424,4299975.4855226167,107.89135909604596,492.10864090395404,942631.49716397841,4299483.376881713,0,0,159.99999999999997,0,159.99999999999997,942631.49716397841,4713.1574858198919,947344.65464979829,4299323.376881713,21496.616884408566,4320819.9937661216,403651.83119759697,803.26714408321789,1007.1214101337843,0,403855.68546364753,946817.41075167991,80000,2567.0435268791998,1029384.4542785591,0,146551.3959318441,0,291.63727790436974,731.29879326969865,146991.05744720943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146991.05744720943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W141,FEL_period,Entage,1,kktg+aktg,10))","v":1},947344.65464979829,0,0,1421.0169819746973,945923.63766782358,4320819.9937661216,0,6481.2299906491817,4314338.7637754725,107.89465226011731,492.10534773988269,945815.74301556346,4313846.658427733,0,0,159.99999999999997,0,159.99999999999997,945815.74301556346,4729.0787150778169,950544.8217306413,4313686.658427733,21568.433292138663,4335255.0917198714,403855.68546364753,803.67281407265853,1007.6300316239372,0,404059.64268119883,1029384.4542785591,0,2573.4611356963974,1031957.9154142555,0,146991.05744720943,0,292.51220431994676,733.49272621444743,147432.03796910393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147432.03796910393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W142,FEL_period,Entage,1,kktg+aktg,10))","v":1},950544.8217306413,0,0,1425.817232595962,949119.00449804531,4335255.0917198714,0,6502.8826375798062,4328752.2090822915,107.89793453723098,492.10206546276902,949011.10656350804,4328260.1070168288,0,0,159.99999999999997,0,159.99999999999997,949011.10656350804,4745.0555328175406,953756.16209632554,4328100.1070168288,21640.500535084142,4349740.6075519128,404059.64268119883,804.07868893558555,1008.138909980658,0,404263.70290224388,1031957.9154142555,0,2579.8947885356388,1034537.8102027911,0,147432.03796910393,0,293.38975555851681,735.69324106772694,147874.34145461314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147874.34145461314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W143,FEL_period,Entage,1,kktg+aktg,10))","v":1},953756.16209632554,0,0,1430.6342431444882,952325.527853181,4349740.6075519128,0,6524.610911327869,4343215.9966405854,107.90120596146807,492.09879403853193,952217.62664721953,4342723.897846547,0,0,159.99999999999997,0,159.99999999999997,952217.62664721953,4761.0881332360977,956978.71478045557,4342563.897846547,21712.819489232734,4364276.7173357802,404263.70290224388,804.48476877546534,1008.6480453336709,0,404467.8661788021,1034537.8102027911,0,2586.3445255069778,1037124.1547282981,0,147874.34145461314,0,294.26993949468016,737.90035757559235,148317.97187269406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148317.97187269406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W144,FEL_period,Entage,1,kktg+aktg,10))","v":1},956978.71478045557,0,0,1435.4680721706834,955543.24670828483,4364276.7173357802,0,6546.4150760036691,4357730.3022597767,107.90446656681576,492.09553343318424,955435.34224171797,4357238.2067263434,0,0,159.99999999999997,0,159.99999999999997,955435.34224171797,4777.1767112085899,960212.5189529265,4357078.2067263434,21785.391033631717,4378863.5977599751,404467.8661788021,804.89105369581614,1009.1574378127657,0,404672.13256291905,1037124.1547282981,0,2592.810386820745,1039716.9651151188,0,148317.97187269406,0,295.15276402666115,740.11409554333704,148762.93320421074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148762.93320421074]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,12,0,{"$f":"IF($B$29=1,1,FundingFactor(W145,FEL_period,Entage,1,kktg+aktg,10))","v":1},960212.5189529265,0,0,1440.3187784293896,958772.20017449709,4378863.5977599751,0,6568.2953966399618,4372295.3023633352,107.90771638716762,492.09228361283238,958664.29245810991,4371803.2100797221,0,0,159.99999999999997,0,159.99999999999997,958664.29245810991,4793.3214622905498,963457.6139204005,4371643.2100797221,21858.216050398609,4393501.4261301206,404672.13256291905,805.29754380020893,1009.6670875477971,0,404876.50210666662,1039716.9651151188,0,2599.2924127877968,1042316.2575279066,0,148762.93320421074,0,296.03823707637935,742.33447483567181,149209.22944197003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149209.22944197003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,13,400000,{"$f":"IF($B$29=1,1,FundingFactor(W146,FEL_period,Entage,1,kktg+aktg,10))","v":1},963457.6139204005,0,0,1445.1864208806007,962012.42749951989,4393501.4261301206,400000,7190.2521391951805,4786311.1739909258,100.41318069672548,499.58681930327452,961912.01431882312,4785811.5871716226,0,0,159.99999999999997,0,159.99999999999997,961912.01431882312,4809.5600715941155,966721.5743904172,4785651.5871716226,23928.257935858113,4809579.8451074809,404876.50210666662,805.70423919226653,1010.1769946686859,0,405080.97486214305,1042316.2575279066,0,2605.7906438197665,1044922.0481717263,0,149209.22944197003,0,296.92636658952034,744.56151537690255,149656.86459075741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149656.86459075741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W147,FEL_period,Entage,1,kktg+aktg,10))","v":1},966721.5743904172,0,0,1450.0823615856259,965271.49202883162,4809579.8451074809,0,7214.369767661221,4802365.4753398197,100.41597598704766,499.58402401295234,965171.07605284452,4801865.8913158067,0,0,159.99999999999997,0,159.99999999999997,965171.07605284452,4825.8553802642227,969996.93143310875,4801705.8913158067,24008.529456579035,4825714.4207723858,405080.97486214305,806.11113997566463,1010.6871593054184,0,405285.55088147282,1044922.0481717263,0,2612.3051204293156,1047534.3532921557,0,149656.86459075741,0,297.81716053560723,746.79523715110906,150105.84266737293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150105.84266737293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W148,FEL_period,Entage,1,kktg+aktg,10))","v":1},969996.93143310875,0,0,1454.9953971496632,968541.93603595905,4825714.4207723858,0,7238.5716311585784,4818475.8491412271,100.41876199345091,499.58123800654909,968441.51727396564,4817976.2679032208,0,0,159.99999999999997,0,159.99999999999997,968441.51727396564,4842.2075863698283,973283.72486033547,4817816.2679032208,24089.081339516106,4841905.3492427366,405285.55088147282,806.51824625413076,1011.1975815880468,0,405490.23021680675,1047534.3532921557,0,2618.8358832303888,1050153.189175386,0,150105.84266737293,0,298.71062690807213,749.03566020232427,150556.16770066717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150556.16770066717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W149,FEL_period,Entage,1,kktg+aktg,10))","v":1},973283.72486033547,0,0,1459.925587290503,971823.79927304492,4841905.3492427366,0,7262.8580238641043,4834642.4912188724,100.42153874528526,499.57846125471474,971723.37773429963,4834142.9127576174,0,0,159.99999999999997,0,159.99999999999997,971723.37773429963,4858.6168886714977,976581.99462297116,4833982.9127576174,24169.914563788087,4858152.8273214055,405490.23021680675,806.92555813144543,1011.7082616466882,0,405695.01292032201,1050153.189175386,0,2625.3829729384647,1052778.5721483245,0,150556.16770066717,0,299.60677372432764,751.28280463471413,151007.84373157757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151007.84373157757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W150,FEL_period,Entage,1,kktg+aktg,10))","v":1},976581.99462297116,0,0,1464.8729919344566,975117.12163103675,4858152.8273214055,0,7287.2292409821084,4850865.5980804237,100.42430627181784,499.57569372818216,975016.69732476491,4850366.0223866953,0,0,159.99999999999997,0,159.99999999999997,975016.69732476491,4875.0834866238247,979891.78081138874,4850206.0223866953,24251.030111933476,4874457.0524986284,405695.01292032201,807.33307571144076,1012.2191996115263,0,405899.89904422208,1052778.5721483245,0,2631.946430370811,1055410.5185786954,0,151007.84373157757,0,300.50560902583931,753.53669061275866,151460.8748131645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151460.8748131645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W151,FEL_period,Entage,1,kktg+aktg,10))","v":1},979891.78081138874,0,0,1469.837671217083,978421.9431401717,4874457.0524986284,0,7311.6855787479426,4867145.3669198807,100.42706460223314,499.57293539776686,978321.51607556944,4866645.793984483,0,0,159.99999999999997,0,159.99999999999997,978321.51607556944,4891.6075803778467,983213.12365594727,4866485.793984483,24332.428969922414,4890818.2229544055,405899.89904422208,807.74079909800184,1012.7303956128102,0,406104.88864073693,1055410.5185786954,0,2638.5262964467383,1058049.0448751422,0,151460.8748131645,0,301.40714087819737,755.79733836143134,151915.26501064774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151915.26501064774]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W152,FEL_period,Entage,1,kktg+aktg,10))","v":1},983213.12365594727,0,0,1474.8196854839207,981738.30397046334,4890818.2229544055,0,7336.2273344316081,4883481.9956199741,100.42981376563307,499.57018623436693,981637.87415669765,4882982.42543374,0,0,159.99999999999997,0,159.99999999999997,981637.87415669765,4908.1893707834879,986546.06352748116,4882822.42543374,24414.112127168701,4907236.5375609091,406104.88864073693,808.14872839506643,1013.2418497808547,0,406309.98176212271,1058049.0448751422,80000,2845.1226121878553,1140894.16748733,0,151915.26501064774,0,302.311377371189,758.06476816638269,152371.01840144291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152371.01840144291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W153,FEL_period,Entage,1,kktg+aktg,10))","v":1},986546.06352748116,0,0,1479.8190952912216,985066.24443218997,4907236.5375609091,0,7360.8548063413627,4899875.6827545678,100.43255379103709,499.56744620896291,984965.81187839888,4899376.1153083593,0,0,159.99999999999997,0,159.99999999999997,984965.81187839888,4924.8290593919946,989890.64093779086,4899216.1153083593,24496.080576541794,4923712.1958849011,406309.98176212271,808.55686370662409,1013.7535622460401,0,406515.17846066214,1140894.16748733,0,2852.235418718325,1143746.4029060483,0,152371.01840144291,0,303.21832661887134,760.33900037412013,152828.13907519815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152828.13907519815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W154,FEL_period,Entage,1,kktg+aktg,10))","v":1},989890.64093779086,0,0,1484.835961406686,988405.80497638416,4923712.1958849011,0,7385.5682938273503,4916326.6275910735,100.43528470738295,499.56471529261705,988305.36969167681,4915827.0628757812,0,0,159.99999999999997,0,159.99999999999997,988305.36969167681,4941.5268484583839,993246.89654013515,4915667.0628757812,24578.335314378903,4940245.3981901603,406515.17846066214,808.9652051367176,1014.2655331388133,0,406720.47878866422,1143746.4029060483,0,2859.3660072651205,1146605.7689133135,0,152828.13907519815,0,304.1279967596443,762.62005539219263,153286.6311338307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,153286.6311338307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W155,FEL_period,Entage,1,kktg+aktg,10))","v":1},993246.89654013515,0,0,1489.8703448102026,991757.02619532496,4940245.3981901603,0,7410.3680972852408,4932835.0300928755,100.43800654352577,499.56199345647423,991656.5881887814,4932335.468099419,0,0,159.99999999999997,0,159.99999999999997,991656.5881887814,4958.2829409439064,996614.87112972536,4932175.468099419,24660.877340497096,4956836.3454399165,406720.47878866422,809.37375278944171,1014.7777625896869,0,406925.88279846444,1146605.7689133135,0,2866.5144222832837,1149472.2833355968,0,153286.6311338307,0,305.04039595632304,764.90795368937188,153746.49869156376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,153746.49869156376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W156,FEL_period,Entage,1,kktg+aktg,10))","v":1},996614.87112972536,0,0,1494.9223066945879,995119.94882303081,4956836.3454399165,0,7435.2545181598734,4949401.0909217568,100.4407193282392,499.5592806717608,995019.50810370257,4948901.5316410847,0,0,159.99999999999997,0,159.99999999999997,995019.50810370257,4975.0975405185127,999994.60564422107,4948741.5316410847,24743.707658205425,4973485.2392992899,406925.88279846444,809.78250676894413,1015.2902507292388,0,407131.39054242475,1149472.2833355968,0,2873.6807083389917,1152345.9640439358,0,153746.49869156376,0,305.95553239621182,767.20271579583766,154207.74587496338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154207.74587496338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,13,0,{"$f":"IF($B$29=1,1,FundingFactor(W157,FEL_period,Entage,1,kktg+aktg,10))","v":1},999994.60564422107,0,0,1499.9919084663316,998494.61373575474,4973485.2392992899,0,7460.2278589489351,4966025.0114403414,100.44342309021494,499.55657690978506,998394.17031266447,4965525.4548634319,0,0,159.99999999999997,0,159.99999999999997,998394.17031266447,4991.970851563322,1003386.1411642277,4965365.4548634319,24826.827274317158,4990192.2821377488,407131.39054242475,810.19146717942522,1015.8029976881131,0,407337.00207293342,1152345.9640439358,0,2880.8649101098395,1155226.8289540457,0,154207.74587496338,0,306.87341429117708,769.50436230336084,154670.37682297555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154670.37682297555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,14,400000,{"$f":"IF($B$29=1,1,FundingFactor(W158,FEL_period,Entage,1,kktg+aktg,10))","v":1},1003386.1411642277,0,0,1505.0792117463416,1001881.0619524814,4990192.2821377488,400000,8085.2884232066217,5382106.9937145421,94.16193011794104,505.83806988205896,1001786.9000223634,5381601.1556446599,0,0,159.99999999999997,0,159.99999999999997,1001786.9000223634,5008.9345001118172,1006795.8345224753,5381441.1556446599,26907.205778223299,5408348.3614228833,407337.00207293342,810.60063412513739,1016.3160035970208,0,407542.71744240529,1155226.8289540457,0,2888.067072385114,1158114.8960264309,0,154670.37682297555,0,307.79404987772131,771.81291386548901,155134.39568696331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155134.39568696331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W159,FEL_period,Entage,1,kktg+aktg,10))","v":1},1006795.8345224753,0,0,1510.193751783713,1005285.6407706916,5408348.3614228833,0,8112.5225421343239,5400235.8388807494,94.164290351460465,505.83570964853953,1005191.4764803401,5399730.0031711012,0,0,159.99999999999997,0,159.99999999999997,1005191.4764803401,5025.9573824017007,1010217.4338627418,5399570.0031711012,26997.850015855507,5426567.8531869566,407542.71744240529,811.0100077103865,1016.8292685867373,0,407748.53670328169,1158114.8960264309,0,2895.2872400660767,1161010.183266497,0,155134.39568696331,0,308.71744741705697,774.12839119773116,155599.80663074399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155599.80663074399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W160,FEL_period,Entage,1,kktg+aktg,10))","v":1},1010217.4338627418,0,0,1515.3261507941127,1008702.1077119476,5426567.8531869566,0,8139.8517797804343,5418428.0014071763,94.166642708609743,505.83335729139026,1008607.9410692391,5417922.168049885,0,0,159.99999999999997,0,159.99999999999997,1008607.9410692391,5043.0397053461957,1013650.9807745853,5417762.168049885,27088.810840249425,5444850.978890134,407748.53670328169,811.41958803953048,1017.3427927881054,0,407954.45990803029,1161010.183266497,0,2902.5254581662425,1163912.7087246631,0,155599.80663074399,0,309.64361519518053,776.4508150777441,156066.61383062656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156066.61383062656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W161,FEL_period,Entage,1,kktg+aktg,10))","v":1},1013650.9807745853,0,0,1520.476471161878,1012130.5043034233,5444850.978890134,0,8167.2764683352007,5436683.7024217984,94.168987214540437,505.83101278545956,1012036.3353162088,5436177.8714090129,0,0,159.99999999999997,0,159.99999999999997,1012036.3353162088,5060.1816765810436,1017096.5169927898,5436017.8714090129,27180.089357045061,5463197.9607660584,407954.45990803029,811.82937521698022,1017.8565763320333,0,408160.48710914532,1163912.7087246631,0,2909.781771811658,1166822.4904964748,0,156066.61383062656,0,310.57256152294684,778.78020634551797,156534.82147544913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156534.82147544913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W162,FEL_period,Entage,1,kktg+aktg,10))","v":1},1017096.5169927898,0,0,1525.6447754891844,1015570.8722173006,5463197.9607660584,0,8194.7969411490867,5455003.1638249094,94.171323894331124,505.82867610566888,1015476.7008934063,5454497.3351488039,0,0,159.99999999999997,0,159.99999999999997,1015476.7008934063,5077.3835044670313,1020554.0843978734,5454337.3351488039,27271.686675744018,5481609.021824548,408160.48710914532,812.23936934719916,1018.3706193494953,0,408366.61835914757,1166822.4904964748,0,2917.0562262411872,1169739.546722716,0,156534.82147544913,0,311.50429473614378,781.11658590356501,157004.43376661657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157004.43376661657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W163,FEL_period,Entage,1,kktg+aktg,10))","v":1},1020554.0843978734,0,0,1530.8311265968098,1019023.2532712766,5481609.021824548,0,8222.4135327368222,5473386.6082918113,94.173652772988078,505.82634722701192,1018929.0796185036,5472880.7819445841,0,0,159.99999999999997,0,159.99999999999997,1018929.0796185036,5094.6453980925171,1024023.7250165961,5472720.7819445841,27363.603909722919,5500084.3858543066,408366.61835914757,812.64957053470368,1018.8849219715321,0,408572.8537105844,1169739.546722716,0,2924.3488668067898,1172663.8955895228,0,157004.43376661657,0,312.43882319556695,783.45997471710507,157475.45491813813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157475.45491813813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W164,FEL_period,Entage,1,kktg+aktg,10))","v":1},1024023.7250165961,0,0,1536.035587524894,1022487.6894290713,5500084.3858543066,0,8250.1265787814591,5491834.2592755249,94.175973875445152,505.82402612455485,1022393.5134551958,5491328.4352494003,0,0,159.99999999999997,0,159.99999999999997,1022393.5134551958,5111.9675672759795,1027505.4810224718,5491168.4352494003,27455.842176246999,5518624.2774256477,408572.8537105844,813.05997888406284,1019.3994843292508,0,408779.19321602961,1172663.8955895228,80000,3131.6597389738067,1255795.5553284965,0,157475.45491813813,0,313.37615528709483,785.81039381425524,157947.8891566653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157947.8891566653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W165,FEL_period,Entage,1,kktg+aktg,10))","v":1},1027505.4810224718,0,0,1541.2582215337077,1025964.2228009381,5518624.2774256477,0,8277.936416138471,5510346.3410095088,94.178287226563725,505.82171277343627,1025870.0445137115,5509840.5192967355,0,0,159.99999999999997,0,159.99999999999997,1025870.0445137115,5129.350222568557,1030999.3947362801,5509680.5192967355,27548.402596483676,5537228.9218932195,408779.19321602961,813.47059449989877,1019.9143065538242,0,408985.63692808355,1255795.5553284965,0,3139.4888883212411,1258935.0442168177,0,157947.8891566653,0,314.31629942176392,788.16786428621765,158421.74072152976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,158421.74072152976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W166,FEL_period,Entage,1,kktg+aktg,10))","v":1},1030999.3947362801,0,0,1546.49909210442,1029452.8956441757,5537228.9218932195,0,8305.8433828398283,5528923.0785103794,94.180592851133383,505.81940714886662,1029358.7150513246,5528417.2591032302,0,0,159.99999999999997,0,159.99999999999997,1029358.7150513246,5146.7935752566227,1034505.5086265812,5528257.2591032302,27641.286295516151,5555898.5453987466,408985.63692808355,813.88141748688622,1020.4293887764916,0,409192.18489937315,1258935.0442168177,0,3147.3376105420443,1262082.3818273598,0,158421.74072152976,0,315.25926403584418,790.53240728746948,158897.01386478139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,158897.01386478139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W167,FEL_period,Entage,1,kktg+aktg,10))","v":1},1034505.5086265812,0,0,1551.7582629398714,1032953.7503636413,5555898.5453987466,0,8333.8478180981201,5547564.6975806486,94.182890773871691,505.81710922612831,1032859.5674728674,5547058.8804714223,0,0,159.99999999999997,0,159.99999999999997,1032859.5674728674,5164.2978373643373,1038023.8653102318,5546898.8804714223,27734.494402357112,5574633.3748737797,409192.18489937315,814.2924479497525,1020.9447311285585,0,409398.83718255197,1262082.3818273598,0,3155.2059545683992,1265237.5877819282,0,158897.01386478139,0,316.20505759091492,792.90404403595232,159373.71285122642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159373.71285122642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W168,FEL_period,Entage,1,kktg+aktg,10))","v":1},1038023.8653102318,0,0,1557.0357979653475,1036466.8295122664,5574633.3748737797,0,8361.9500623106687,5566271.4248114694,94.185181019424476,505.81481898057552,1036372.644331247,5565765.6099924892,0,0,159.99999999999997,0,159.99999999999997,1036372.644331247,5181.8632216562346,1041554.5075529031,5565605.6099924892,27828.028049962446,5593433.6380424518,409398.83718255197,814.70368599327833,1021.4603337413968,0,409605.59383030009,1265237.5877819282,0,3163.0939694548201,1268400.681751383,0,159373.71285122642,0,317.15368857394054,795.2827958132624,159851.84195846572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159851.84195846572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,14,0,{"$f":"IF($B$29=1,1,FundingFactor(W169,FEL_period,Entage,1,kktg+aktg,10))","v":1},1041554.5075529031,0,0,1562.3317613293545,1039992.1757915738,5593433.6380424518,0,8390.1504570636771,5585043.4875853881,94.187463612365946,505.81253638763405,1039897.9883279614,5584537.6750490004,0,0,159.99999999999997,0,159.99999999999997,1039897.9883279614,5199.4899416398066,1045097.4782696012,5584377.6750490004,27921.888375245002,5612299.5634242455,409605.59383030009,815.11513172229706,1021.9761967464445,0,409812.45489532425,1268400.681751383,0,3171.0017043784574,1271571.6834557615,0,159851.84195846572,0,318.10516549734677,797.66868396484188,160331.40547693323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160331.40547693323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,15,400000,{"$f":"IF($B$29=1,1,FundingFactor(W170,FEL_period,Entage,1,kktg+aktg,10))","v":1},1045097.4782696012,0,0,1567.6462174044018,1043529.8320521968,5612299.5634242455,400000,9018.4493451363669,6003281.1140791094,88.851241223529087,511.14875877647091,1043440.9808109733,6002769.9653203329,0,0,159.99999999999997,0,159.99999999999997,1043440.9808109733,5217.2049040548663,1048658.1857150281,6002609.9653203329,30013.049826601666,6032623.0151469344,409812.45489532425,815.52678524169517,1022.4923202752065,0,410019.4204303578,1271571.6834557615,0,3178.9292086394034,1274750.6126644008,0,160331.40547693323,0,319.0594968990971,800.06172990017058,160812.40770993428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160812.40770993428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W171,FEL_period,Entage,1,kktg+aktg,10))","v":1},1048658.1857150281,0,0,1572.987278572542,1047085.1984364556,6032623.0151469344,0,9048.9345227204012,6023574.0806242144,88.853258835763938,511.14674116423606,1046996.3451776198,6023062.9338830505,0,0,159.99999999999997,0,159.99999999999997,1046996.3451776198,5234.9817258880985,1052231.326903508,6022902.9338830505,30114.51466941525,6053017.448552466,410019.4204303578,815.93864665641195,1023.0087044592534,0,410226.49048816063,1274750.6126644008,0,3186.876531661002,1277937.4891960619,0,160812.40770993428,0,320.01669134276921,802.46195509295751,161294.85297368446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161294.85297368446]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W172,FEL_period,Entage,1,kktg+aktg,10))","v":1},1052231.326903508,0,0,1578.3469903552621,1050652.9799131528,6053017.448552466,0,9079.5261728286987,6043937.9223796371,88.855269687807549,511.14473031219245,1050564.124643465,6043426.7776493253,0,0,159.99999999999997,0,159.99999999999997,1050564.124643465,5252.8206232173252,1055816.9452666824,6043266.7776493253,30216.333888246623,6073483.111537572,410226.49048816063,816.35071607143971,1023.5253494302229,0,410433.66512151941,1277937.4891960619,0,3194.8437229901542,1281132.3329190521,0,161294.85297368446,0,320.97675741763209,804.86938108133415,161778.74559734817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161778.74559734817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W173,FEL_period,Entage,1,kktg+aktg,10))","v":1},1055816.9452666824,0,0,1583.7254179000236,1054233.2198487823,6073483.111537572,0,9110.2246673063582,6064372.8868702659,88.857273801430495,511.14272619856951,1054144.3625749808,6063861.7441440672,0,0,159.99999999999997,0,159.99999999999997,1054144.3625749808,5270.7218128749037,1059415.0843878558,6063701.7441440672,30318.508720720332,6094020.2528647874,410433.66512151941,816.7629935918236,1024.0422553198189,0,410640.94438324741,1281132.3329190521,0,3202.83083229763,1284335.1637513498,0,161778.74559734817,0,321.93970373872281,807.28402946804727,162264.0899230775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162264.0899230775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W174,FEL_period,Entage,1,kktg+aktg,10))","v":1},1059415.0843878558,0,0,1589.1226265817838,1057825.9617612741,6094020.2528647874,0,9141.0303792971808,6084879.2224854901,88.859271198338945,511.14072880166106,1057737.1024900759,6084368.0817566887,0,0,159.99999999999997,0,159.99999999999997,1057737.1024900759,5288.6855124503791,1063025.7880025262,6084208.0817566887,30421.040408783443,6114629.1221654722,410640.94438324741,817.17547932266234,1024.5594222598118,0,410848.32832618454,1284335.1637513498,0,3210.8379093783747,1287546.0016607281,0,162264.0899230775,0,322.9055389469242,809.70592192065294,162750.89030605124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162750.89030605124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W175,FEL_period,Entage,1,kktg+aktg,10))","v":1},1063025.7880025262,0,0,1594.5386820037891,1061431.2493205224,6114629.1221654722,0,9171.9436832482079,6105457.1784822242,88.861261900175009,511.13873809982499,1061342.3880586221,6104946.0397441247,0,0,159.99999999999997,0,159.99999999999997,1061342.3880586221,5306.7119402931103,1066649.0999989153,6104786.0397441247,30523.930198720624,6135309.9699428454,410848.32832618454,817.58817336910715,1025.0768503820384,0,411055.81700319744,1287546.0016607281,0,3218.8650041518199,1290764.86666488,0,162750.89030605124,0,323.87427170904192,812.13508017171091,163239.15111451392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163239.15111451392]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W176,FEL_period,Entage,1,kktg+aktg,10))","v":1},1066649.0999989153,0,0,1599.9736499983728,1065049.1263489169,6135309.9699428454,0,9202.9649549142669,6126107.0049879309,88.863245928517131,511.13675407148287,1064960.2631029885,6125595.8682338595,0,0,159.99999999999997,0,159.99999999999997,1064960.2631029885,5324.801315514942,1070285.0644185033,6125435.8682338595,30627.179341169296,6156063.0475750286,411055.81700319744,818.00107583636282,1025.5945398184026,0,411263.41046717949,1290764.86666488,80000,3426.9121666621995,1374191.7788315422,0,163239.15111451392,0,324.8459107178827,814.57152601898008,163728.87672981503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163728.87672981503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W177,FEL_period,Entage,1,kktg+aktg,10))","v":1},1070285.0644185033,0,0,1605.4275966277548,1068679.6368218756,6156063.0475750286,0,9234.0945713625424,6146828.9530036664,88.865223304879805,511.13477669512019,1068590.7715985707,6146317.8182269717,0,0,159.99999999999997,0,159.99999999999997,1068590.7715985707,5342.953857992853,1073933.7254565635,6146157.8182269717,30730.789091134855,6176888.6073181061,411263.41046717949,818.41418682968708,1026.1124907008746,0,411471.10877105064,1374191.7788315422,0,3435.4794470788552,1377627.2582786211,0,163728.87672981503,0,325.82046469233188,817.0152813256135,164220.07154644831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164220.07154644831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W178,FEL_period,Entage,1,kktg+aktg,10))","v":1},1073933.7254565635,0,0,1610.9005881848452,1072322.8248683787,6176888.6073181061,0,9265.3329109771585,6167623.2744071288,88.86719405071409,511.13280594928591,1072233.957674328,6167112.1416011797,0,0,159.99999999999997,0,159.99999999999997,1072233.957674328,5361.1697883716397,1077595.1274626995,6166952.1416011797,30834.760708005895,6197786.9023091858,411471.10877105064,818.8275064543908,1026.6307031614906,0,411678.91196775774,1377627.2582786211,0,3444.0681456965526,1381071.3264243177,0,164220.07154644831,0,326.79794237743209,819.46636802035437,164712.73997209125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164712.73997209125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W179,FEL_period,Entage,1,kktg+aktg,10))","v":1},1077595.1274626995,0,0,1616.3926911940491,1075978.7347715055,6197786.9023091858,0,9296.6803534637784,6188490.2219557222,88.869158187407493,511.13084181259251,1075889.865613318,6187979.0911139091,0,0,159.99999999999997,0,159.99999999999997,1075889.865613318,5379.4493280665902,1081269.3149413846,6187819.0911139091,30939.095455569546,6218758.1865694784,411678.91196775774,819.24103481583779,1027.1491773323548,0,411886.82011027425,1381071.3264243177,0,3452.6783160607938,1384524.0047403784,0,164712.73997209125,0,327.7783525444616,821.92480809773394,165206.88642764452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,165206.88642764452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W180,FEL_period,Entage,1,kktg+aktg,10))","v":1},1081269.3149413846,0,0,1621.9039724120767,1079647.4109689726,6218758.1865694784,0,9328.1372798542161,6209430.0492896242,88.871115736284366,511.12888426371563,1079558.5398532364,6208918.9204053609,0,0,159.99999999999997,0,159.99999999999997,1079558.5398532364,5397.7926992661824,1084956.3325525026,6208758.9204053609,31043.794602026803,6239802.715007388,411886.82011027425,819.65477201944566,1027.6679133456371,0,412094.83325160044,1384524.0047403784,0,3461.310011850946,1387985.3147522293,0,165206.88642764452,0,328.76170399101255,824.39062361826757,165702.51534727178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,165702.51534727178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,15,0,{"$f":"IF($B$29=1,1,FundingFactor(W181,FEL_period,Entage,1,kktg+aktg,10))","v":1},1084956.3325525026,0,0,1627.4344988287539,1083328.8980536738,6239802.715007388,0,9359.7040725110819,6230443.0109348772,88.873066718605799,511.1269332813942,1083240.0249869551,6229931.8840015959,0,0,159.99999999999997,0,159.99999999999997,1083240.0249869551,5416.200124934775,1088656.2251118899,6229771.8840015959,31148.859420007979,6260920.7434216039,412094.83325160044,820.06871817068486,1028.1869113335745,200000,612302.95144476334,1387985.3147522293,0,3469.9632868805729,1391455.2780391099,0,165702.51534727178,0,329.74800554107082,826.86383670865359,166199.63117843936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166199.63117843936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,16,400000,{"$f":"IF($B$29=1,1,FundingFactor(W182,FEL_period,Entage,1,kktg+aktg,10))","v":1},1088656.2251118899,0,0,1632.9843376678348,1087023.240774222,6260920.7434216039,400000,9991.3811151324062,6650929.3623064719,84.287663406579782,515.71233659342022,1086938.9531108153,6650413.6499698786,0,0,159.99999999999997,0,159.99999999999997,1086938.9531108153,5434.6947655540762,1092373.6478763693,6650253.6499698786,33251.268249849389,6683504.9182197284,612302.95144476334,1218.482873375079,1527.7111714284708,0,612612.17974281672,1391455.2780391099,0,3478.6381950977743,1394933.9162342076,0,166199.63117843936,0,330.73726604509432,829.34446956197132,166698.23838195624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166698.23838195624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W183,FEL_period,Entage,1,kktg+aktg,10))","v":1},1092373.6478763693,0,0,1638.5604718145539,1090735.0874045547,6683504.9182197284,0,10025.257377329592,6673479.6608423991,84.289406419431657,515.71059358056834,1090650.7979981352,6672963.9502488188,0,0,159.99999999999997,0,159.99999999999997,1090650.7979981352,5453.253989990676,1096104.0519881258,6672803.9502488188,33364.019751244094,6706167.9700000631,612612.17974281672,1219.0982376882052,1528.4827037628213,0,612921.56420889136,1394933.9162342076,0,3487.3347905855189,1398421.2510247931,0,166698.23838195624,0,331.72949438009289,831.83254443788064,167198.34143201401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167198.34143201401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W184,FEL_period,Entage,1,kktg+aktg,10))","v":1},1096104.0519881258,0,0,1644.1560779821884,1094459.8959101436,6706167.9700000631,0,10059.251955000094,6696108.7180450633,84.291143571957718,515.70885642804228,1094375.6047665717,6695593.0091886353,0,0,159.99999999999997,0,159.99999999999997,1094375.6047665717,5471.8780238328582,1099847.4827904045,6695433.0091886353,33477.165045943177,6728910.1742345784,612921.56420889136,1219.7139127756939,1529.2546257402889,0,613231.10492185596,1398421.2510247931,0,3496.0531275619828,1401917.3041523551,0,167198.34143201401,0,332.72469944970788,834.32808366282154,167699.94481622713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167699.94481622713]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W185,FEL_period,Entage,1,kktg+aktg,10))","v":1},1099847.4827904045,0,0,1649.7712241856068,1098197.7115662189,6728910.1742345784,0,10093.365261351866,6718816.8089732267,84.292874883167087,515.70712511683291,1098113.4186913357,6718301.1018481096,0,0,159.99999999999997,0,159.99999999999997,1098113.4186913357,5490.5670934566779,1103603.9857847923,6718141.1018481096,33590.705509240543,6751731.8073573504,613231.10492185596,1220.3298987944934,1530.0269375576536,0,613540.80196061905,1401917.3041523551,0,3504.7932603808877,1405422.0974127359,0,167699.94481622713,0,333.722890184292,836.8311096302142,168203.05303567305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168203.05303567305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W186,FEL_period,Entage,1,kktg+aktg,10))","v":1},1103603.9857847923,0,0,1655.4059786771884,1101948.5798061152,6751731.8073573504,0,10127.597711036024,6741604.2096463144,84.294600372011587,515.70539962798841,1101864.2852057433,6741088.5042466866,0,0,159.99999999999997,0,159.99999999999997,1101864.2852057433,5509.3214260287159,1107373.6066317719,6740928.5042466866,33704.642521233436,6774633.1467679199,613540.80196061905,1220.9461959016319,1530.7996394117936,0,613850.65540412918,1405422.0974127359,0,3513.55524353184,1408935.6526562679,0,168203.05303567305,0,334.7240755409893,839.34164480066022,168707.6706049327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168707.6706049327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W187,FEL_period,Entage,1,kktg+aktg,10))","v":1},1107373.6066317719,0,0,1661.0604099476577,1105712.5462218241,6774633.1467679199,0,10161.949720151879,6764471.1970477682,84.296320057386652,515.70367994261335,1105628.2499017667,6763955.4933678256,0,0,159.99999999999997,0,159.99999999999997,1105628.2499017667,5528.1412495088334,1111156.3911512755,6763795.4933678256,33818.977466839126,6797614.470834665,613850.65540412918,1221.5628042542169,1531.5727314996873,0,614160.66533137462,1408935.6526562679,0,3522.3391316406692,1412457.9917879086,0,168707.6706049327,0,335.72826450381609,841.85971170214441,169213.80205213104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169213.80205213104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W188,FEL_period,Entage,1,kktg+aktg,10))","v":1},1111156.3911512755,0,0,1666.7345867269132,1109489.6565645486,6797614.470834665,0,10196.421706251997,6787418.0491284132,84.298033958130645,515.70196604186935,1109405.3585305905,6786902.3471623715,0,0,159.99999999999997,0,159.99999999999997,1109405.3585305905,5547.0267926529523,1114952.3853232434,6786742.3471623715,33933.711735811856,6820676.0588981835,614160.66533137462,1222.1797240094354,1532.3462140184129,0,614470.83182138356,1412457.9917879086,80000,3731.1449794697714,1496189.1367673783,0,169213.80205213104,0,336.73546608374073,844.38533293023647,169721.45191897755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169721.45191897755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W189,FEL_period,Entage,1,kktg+aktg,10))","v":1},1114952.3853232434,0,0,1672.4285779848651,1113279.9567452585,6820676.0588981835,0,10231.014088347274,6810445.044809836,84.29974209302577,515.70025790697423,1113195.6570031655,6809929.3445519293,0,0,159.99999999999997,0,159.99999999999997,1113195.6570031655,5565.9782850158272,1118761.6352881812,6809769.3445519293,34048.846722759648,6843818.1912746886,614470.83182138356,1222.7969553245532,1533.1200871651474,0,614781.15495322412,1496189.1367673783,0,3740.4728419184453,1499929.6096092968,0,169721.45191897755,0,337.7456893187653,846.91853114829382,170230.62476080706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,170230.62476080706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W190,FEL_period,Entage,1,kktg+aktg,10))","v":1},1118761.6352881812,0,0,1678.1424529322719,1117083.4928352491,6843818.1912746886,0,10265.727286912032,6833552.463987777,84.301444480797613,515.69855551920239,1116999.1913907682,6833036.7654322581,0,0,159.99999999999997,0,159.99999999999997,1116999.1913907682,5584.9959569538405,1122584.187347722,6832876.7654322581,34164.383827161291,6867041.1492594192,614781.15495322412,1223.4144983569161,1533.8943511371681,0,615091.63480600447,1499929.6096092968,0,3749.8240240232421,1503679.43363332,0,170230.62476080706,0,338.75894327400601,849.4593290876652,170741.32514662071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,170741.32514662071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W191,FEL_period,Entage,1,kktg+aktg,10))","v":1},1122584.187347722,0,0,1683.8762810215828,1120900.3110667004,6867041.1492594192,0,10300.561723889128,6856740.5875355303,84.303141140115372,515.69685885988463,1120816.0079255602,6856224.8906766707,0,0,159.99999999999997,0,159.99999999999997,1120816.0079255602,5604.0800396278019,1126420.0879651881,6856064.8906766707,34280.324453383357,6890345.2151300544,615091.63480600447,1224.0323532639488,1534.6690061318513,0,615402.27145887236,1503679.43363332,0,3759.1985840832999,1507438.6322174033,0,170741.32514662071,0,339.7752370417752,852.0077495478946,171253.55765912682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,171253.55765912682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W192,FEL_period,Entage,1,kktg+aktg,10))","v":1},1126420.0879651881,0,0,1689.6301319477818,1124730.4578332403,6890345.2151300544,0,10335.517822695081,6880009.6973073594,84.304832089592196,515.6951679104078,1124646.1530011506,6879494.0021394491,0,0,159.99999999999997,0,159.99999999999997,1124646.1530011506,5623.2307650057528,1130269.3837661564,6879334.0021394491,34396.670010697242,6913730.6721501462,615402.27145887236,1224.650520203156,1535.4440523466728,0,615713.06499101582,1507438.6322174033,0,3768.596580543508,1511207.2287979468,0,171253.55765912682,0,340.79457974166235,854.56381539692575,171767.32689478208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,171767.32689478208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,16,0,{"$f":"IF($B$29=1,1,FundingFactor(W193,FEL_period,Entage,1,kktg+aktg,10))","v":1},1130269.3837661564,0,0,1695.4040756492343,1128573.9796905071,6913730.6721501462,0,10370.596008225219,6903360.0761419209,84.306517347785302,515.6934826522147,1128489.6731731594,6902844.3826592686,0,0,159.99999999999997,0,159.99999999999997,1128489.6731731594,5642.4483658657964,1134132.1215390251,6902684.3826592686,34513.421913296341,6937197.8045725645,615713.06499101582,1225.2689993321214,1536.2194899792094,0,616024.01548166294,1511207.2287979468,0,3778.0180719948671,1514985.2468699417,0,171767.32689478208,0,341.81698052061626,857.12754957130721,172282.63746383277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,172282.63746383277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,17,400000,{"$f":"IF($B$29=1,1,FundingFactor(W194,FEL_period,Entage,1,kktg+aktg,10))","v":1},1134132.1215390251,{"$f":"+IF(W194<=FEL_build*12,Y194,0)","v":0},{"$f":"IF($B$29=1,0,IF(X194<=FEL_period,(AA194+AB194)*kktg/12,0))","v":0},{"$f":"+(AA194+AB194)*aktg/12","v":1701.1981823085373},1132430.9233567165,6937197.8045725645,400000,{"$f":"+(AF194+AG194)*aktg/12","v":11005.796706858846},7326192.0078657055,{"$f":"+fixktg-AK194","v":80.327325090472641},{"$f":"+IF(share_mode=1,AI194/(AI194+AE194),MIN(AI194/fixktg,1))*fixktg","v":519.67267490952736},1132350.596031626,7325672.3351907963,{"$f":"MAX((hal_bo-AL194*Z194-AM194),0)","v":0},{"$f":"+AN194*VLOOKUP(Entage+X194-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":0},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},0,{"$f":"+IF(share_mode2=1,AM194/(AM194+AL194),MIN(AM194/(AO194+AP194),1))*AO194\n+IF(share_mode3=1,AM194/(AM194+AL194),MIN(AM194/(AO194+AP194),1))*AP194","v":159.99999999999997},1132350.596031626,{"$f":"+AS194*hozam/12","v":5661.7529801581295},1138012.3490117842,7325512.3351907963,{"$f":"+AV194*hozam/12","v":36627.561675953977},7362139.89686675,616024.01548166294,{"$f":"+(AY194)*eaktg/12","v":1225.8877908085092},{"$f":"+(AY194-AZ194)*hozam2/12","v":1536.9953192271362},{"$f":"+IF(W194=120,Prem,0)\n+IF(W194=180,Prem*0.5,0)\n+IF(W194=240,Prem*0.5,0)","v":0},{"$f":"+AY194-AZ194+BA194+BB194","v":616335.12301008159},1514985.2468699417,{"$f":"MIN(IF(AND(W194>12,MOD(W194,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD194+BE194)*hozam2/12","v":3787.4631171748538},1518772.7099871165,0,172282.63746383277,0,{"$f":"+(BI194-BJ194)*eaktg/12","v":342.84244855302722},{"$f":"+(BI194-BK194)*hozam/12","v":859.6989750763986},172799.49399035613,0,0,0,{"$f":"+(BO194-BP194)*eaktg/12","v":0},{"$f":"+(BO194-BQ194)*hozam/12","v":0},0,0,0,0,{"$f":"+(BU194-BV194)*eaktg/12","v":0},{"$f":"+(BU194-BW194)*hozam/12","v":0},0,0,0,0,{"$f":"+(CA194-CB194)*eaktg/12","v":0},{"$f":"+(CA194-CC194)*hozam/12","v":0},0,0,0,0,{"$f":"+(CG194-CH194)*eaktg/12","v":0},{"$f":"+(CG194-CI194)*hozam/12","v":0},0,172799.49399035613]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,{"$f":"+ROUNDDOWN((W195-1)/12,0)+1","v":17},{"$f":"+IF(MOD((W195-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W195,FEL_period,Entage,1,kktg+aktg,10))","v":1},1138012.3490117842,0,0,1707.0185235176762,1136305.3304882664,7362139.89686675,0,11043.209845300124,7351096.6870214501,80.328844667240332,519.67115533275967,1136225.0016435992,7350577.0158661176,0,0,159.99999999999997,0,159.99999999999997,1136225.0016435992,5681.1250082179968,1141906.1266518172,7350417.0158661176,36752.085079330587,7387169.1009454485,616335.12301008159,1226.5068947900622,1537.7715402882286,0,616646.38765557972,1518772.7099871165,0,3796.9317749677907,{"$f":"+BD195+BE195+BF195","v":1522569.6417620843},{"$f":"IF($W195=$DC$19,$DD$19,0)","v":0},172799.49399035613,{"$f":"BH195*$DQ$14","v":0},343.87099304080863,862.2781149865765,{"$f":"BI195-BJ195-BK195+BL195","v":173317.90111230189},{"$f":"IF($W195=$DC$20,$DD$20,0)","v":0},0,{"$f":"BN195*$DQ$14","v":0},0,0,{"$f":"BO195-BP195-BQ195+BR195","v":0},{"$f":"IF($W195=$DC$21,$DD$21,0)","v":0},0,{"$f":"BT195*$DQ$14","v":0},0,0,{"$f":"BU195-BV195-BW195+BX195","v":0},{"$f":"IF($W195=$DC$22,$DD$22,0)","v":0},0,{"$f":"BZ195*$DQ$14","v":0},0,0,{"$f":"CA195-CB195-CC195+CD195","v":0},{"$f":"IF($W195=$DC$23,$DD$23,0)","v":0},0,{"$f":"CF195*$DQ$14","v":0},0,0,{"$f":"CG195-CH195-CI195+CJ195","v":0},{"$f":"BM195+BS195+BY195+CE195+CK195","v":173317.90111230189}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W196,FEL_period,Entage,1,kktg+aktg,10))","v":1},{"$f":"+AU195","v":1141906.1266518172},0,0,1712.8591899777257,{"$f":"+AA196+AB196-AC196-AD196","v":1140193.2674618396},{"$f":"+AX195","v":7387169.1009454485},{"$f":"+Y196-AB196","v":0},11080.753651418172,{"$f":"+AF196+AG196-AH196","v":7376088.3472940307},80.330359119613831,519.66964088038617,{"$f":"+AE196-AJ196","v":1140112.9371027199},{"$f":"+AI196-AK196","v":7375568.6776531506},0,0,159.99999999999997,{"$f":"+(AO196+AP196)-AR196","v":0},159.99999999999997,{"$f":"+AL196-AQ196","v":1140112.9371027199},5700.5646855135992,{"$f":"+AS196+AT196","v":1145813.5017882334},{"$f":"+AM196-AR196","v":7375408.6776531506},36877.043388265753,{"$f":"+AV196+AW196","v":7412285.7210414167},{"$f":"+BC195","v":616646.38765557972},1227.1263114346036,1538.5481533603627,0,616957.80949750554,{"$f":"+BG195","v":1522569.6417620843},0,3806.4241044052105,1526376.0658664894,0,{"$f":"BH196+BM195","v":173317.90111230189},0,344.90262321348069,864.864992445442,173837.86348153386,0,{"$f":"BN196+BS195","v":0},0,0,0,0,0,{"$f":"BT196+BY195","v":0},0,0,0,0,0,{"$f":"BZ196+CE195","v":0},0,0,0,0,0,{"$f":"CF196+CK195","v":0},0,0,0,0,173837.86348153386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W197,FEL_period,Entage,1,kktg+aktg,10))","v":1},1145813.5017882334,0,0,1718.7202526823501,1144094.781535551,7412285.7210414167,0,11118.428581562124,7401167.2924598549,80.331868464318745,519.66813153568125,1144014.4496670866,7400647.624328319,0,0,159.99999999999997,0,159.99999999999997,1144014.4496670866,5720.072248335433,1149734.5219154221,7400487.624328319,37002.438121641593,7437490.062449961,616957.80949750554,1227.746040900036,1539.3251586415138,0,617269.3886152471,1526376.0658664894,0,3815.9401646662232,1530192.0060311556,0,173837.86348153386,0,345.93734832825231,867.45963066602815,174359.38576387166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,174359.38576387166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W198,FEL_period,Entage,1,kktg+aktg,10))","v":1},1149734.5219154221,0,0,1724.6017828731328,1148009.920132549,7437490.062449961,0,11156.235093674941,7426333.8273562863,80.333372718029864,519.66662728197014,1147929.5867598311,7425814.1607290041,0,0,159.99999999999997,0,159.99999999999997,1147929.5867598311,5739.647933799155,1153669.2346936301,7425654.1607290041,37128.27080364502,7462782.4315326493,617269.3886152471,1228.3660833443416,1540.1025563297569,0,617581.12508823257,1530192.0060311556,0,3825.4800150778888,1534017.4860462334,0,174359.38576387166,0,346.97517767010459,870.06205293100777,174882.47263913255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,174882.47263913255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W199,FEL_period,Entage,1,kktg+aktg,10))","v":1},1153669.2346936301,0,0,1730.5038520404451,1151938.7308415896,7462782.4315326493,0,11194.173647298972,7451588.2578853499,80.334871897371158,519.66512810262884,1151858.3959696922,7451068.5927572474,0,0,159.99999999999997,0,159.99999999999997,1151858.3959696922,5759.2919798484609,1157617.6879495406,7450908.5927572474,37254.542963786233,7488163.1357210334,617581.12508823257,1228.9864389255827,1540.8803466232673,0,617893.01899593021,1534017.4860462334,0,3835.0437151155834,1537852.5297613491,0,174882.47263913255,0,348.01612055187371,872.67228259290334,175407.12880117359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175407.12880117359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W200,FEL_period,Entage,1,kktg+aktg,10))","v":1},1157617.6879495406,0,0,1736.4265319243107,1155881.2614176162,7488163.1357210334,0,11232.244703581549,7476930.8910174519,80.33636601891601,519.66363398108399,1155800.9250515972,7476411.2273834711,0,0,159.99999999999997,0,159.99999999999997,1155800.9250515972,5779.0046252579859,1161579.9296768552,7476251.2273834711,37381.256136917356,7513632.4835203886,617893.01899593021,1229.6071078019011,1541.6585297203208,0,618205.07041784853,1537852.5297613491,80000,4044.6313244033722,1621897.1610857525,0,175407.12880117359,0,349.0601863143354,875.29034307429629,175933.35895793355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175933.35895793355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W201,FEL_period,Entage,1,kktg+aktg,10))","v":1},1161579.9296768552,0,0,1742.3698945152828,1159837.55978234,7513632.4835203886,0,11270.448725280583,7502362.0347951083,80.33785509918755,519.66214490081245,1159757.2219272407,7501842.372650207,0,0,159.99999999999997,0,159.99999999999997,1159757.2219272407,5798.786109636203,1165556.008036877,7501682.372650207,37508.411863251029,7539190.7845134577,618205.07041784853,1230.2280901315185,1542.4371058192926,0,618517.27943353634,1621897.1610857525,0,4054.7429027143812,1625951.9039884668,0,175933.35895793355,0,350.10738432628773,877.91625786803627,176461.16783147529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176461.16783147529]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W202,FEL_period,Entage,1,kktg+aktg,10))","v":1},1165556.008036877,0,0,1748.3340120553155,1163807.6740248217,7539190.7845134577,0,11308.786176770185,7527881.9983366877,80.339339154658433,519.66066084534157,1163727.334685667,7527362.3376758425,0,0,159.99999999999997,0,159.99999999999997,1163727.334685667,5818.6366734283338,1169545.9713590953,7527202.3376758425,37636.011688379214,7564838.349364222,618517.27943353634,1230.8493860727374,1543.2160751186591,0,618829.64612258226,1625951.9039884668,0,4064.879759971167,1630016.7837484379,0,176461.16783147529,0,351.15772398463582,880.55005053745333,176990.56015802812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176990.56015802812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W203,FEL_period,Entage,1,kktg+aktg,10))","v":1},1169545.9713590953,0,0,1754.3189570386428,1167791.6524020566,7564838.349364222,0,11347.257524046332,7553491.0918401759,80.340818201751063,519.65918179824894,1167711.311583855,7552971.432658378,0,0,159.99999999999997,0,159.99999999999997,1167711.311583855,5838.5565579192744,1173549.8681417743,7552811.432658378,37764.057163291887,7590575.4898216696,618829.64612258226,1231.4709957839386,1543.9954378169957,0,619142.17056461528,1630016.7837484379,0,4075.0419593710944,1634091.8257078091,0,176990.56015802812,0,352.21121471447594,883.19174471656822,177521.54068803022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,177521.54068803022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W204,FEL_period,Entage,1,kktg+aktg,10))","v":1},1173549.8681417743,0,0,1760.3248022126616,1171789.5433395617,7590575.4898216696,0,11385.863234732504,7579189.6265869373,80.34229225683805,519.65770774316195,1171709.2010473048,7578669.968879194,0,0,159.99999999999997,0,159.99999999999997,1171709.2010473048,5858.5460052365233,1177567.7470525412,7578509.968879194,37892.549844395973,7616402.5187235903,619142.17056461528,1232.0929194235844,1544.7751941129791,0,619454.85283930472,1634091.8257078091,0,4085.2295642695226,1638177.0552720786,0,177521.54068803022,0,353.26786596918009,885.84136411030511,178054.11418617133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178054.11418617133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,17,0,{"$f":"IF($B$29=1,1,FundingFactor(W205,FEL_period,Entage,1,kktg+aktg,10))","v":1},1177567.7470525412,0,0,1766.3516205788117,1175801.3954319623,7616402.5187235903,0,11424.603778085386,7604977.9149455046,80.343761336241869,519.65623866375813,1175721.051670626,7604458.2587068407,0,0,159.99999999999997,0,159.99999999999997,1175721.051670626,5878.60525835313,1181599.6569289791,7604298.2587068407,38021.4912935342,7642319.7500003753,619454.85283930472,1232.7151571502163,1545.5553442053863,0,619767.69302635989,1638177.0552720786,0,4095.4426381801964,1642272.4979102588,0,178054.11418617133,0,354.32768723048093,888.49893249470415,178588.28543143554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178588.28543143554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,18,400000,{"$f":"IF($B$29=1,1,FundingFactor(W206,FEL_period,Entage,1,kktg+aktg,10))","v":1},1181599.6569289791,0,0,1772.3994853934685,1179827.2574435857,7642319.7500003753,400000,12063.479625000562,8030256.2703753747,76.861013510676457,523.13898648932354,1179750.3964300749,8029733.131388885,0,0,159.99999999999997,0,159.99999999999997,1179750.3964300749,5898.7519821503747,1185649.1484122253,8029573.131388885,40147.865656944421,8069720.997045829,619767.69302635989,1233.3377091224561,1546.3358882930936,0,620080.69120553054,1642272.4979102588,0,4105.6812447756465,1646378.1791550345,0,178588.28543143554,0,355.39068800855671,891.16447371713468,179124.05921714409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179124.05921714409]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W207,FEL_period,Entage,1,kktg+aktg,10))","v":1},1185649.1484122253,0,0,1778.4737226183379,1183870.674689607,8069720.997045829,0,12104.581495568744,8057616.4155502599,76.862348870665073,523.13765112933493,1183793.8123407364,8057093.2778991302,0,0,159.99999999999997,0,159.99999999999997,1183793.8123407364,5918.9690617036822,1189712.78140244,8056933.2778991302,40284.666389495651,8097217.9442886263,620080.69120553054,1233.9605754990057,1547.1168265750787,0,620393.84745660669,1646378.1791550345,0,4115.9454478875859,1650494.124602922,0,179124.05921714409,0,356.45687784211674,893.83801169650997,179661.44035099848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179661.44035099848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W208,FEL_period,Entage,1,kktg+aktg,10))","v":1},1189712.78140244,0,0,1784.5691721036599,1187928.2122303364,8097217.9442886263,0,12145.826916432939,8085072.1173721934,76.863679715705644,523.13632028429436,1187851.3485506207,8084548.9810519088,0,0,159.99999999999997,0,159.99999999999997,1187851.3485506207,5939.256742753103,1193790.6052933738,8084388.9810519088,40421.944905259545,8124810.9259571685,620393.84745660669,1234.5837564386472,1547.8981592504199,0,620707.16185941838,1650494.124602922,0,4126.2353115073047,1654620.3599144293,0,179661.44035099848,0,357.52626629848697,896.51957042349989,180200.43365512349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180200.43365512349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W209,FEL_period,Entage,1,kktg+aktg,10))","v":1},1193790.6052933738,0,0,1790.6859079400604,1191999.9193854337,8124810.9259571685,0,12187.216388935753,8112623.7095682323,76.865006060614405,523.13499393938559,1191923.0543793731,8112100.5745742926,0,0,159.99999999999997,0,159.99999999999997,1191923.0543793731,5959.6152718968651,1197882.6696512699,8111940.5745742926,40559.702872871458,8152500.2774471641,620707.16185941838,1235.2072521002426,1548.6798865182955,0,621020.63449383643,1654620.3599144293,0,4136.5508997860734,1658756.9108142154,0,180200.43365512349,0,358.5988629736957,899.20917396074901,180741.04396611056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180741.04396611056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W210,FEL_period,Entage,1,kktg+aktg,10))","v":1},1197882.6696512699,0,0,1796.8240044769047,1196085.845646793,8152500.2774471641,0,12228.750416170746,8140271.5270309933,76.866327920162348,523.13367207983765,1196008.9793188728,8139748.3933589133,0,0,159.99999999999997,0,159.99999999999997,1196008.9793188728,5980.0448965943642,1201989.024215467,8139588.3933589133,40697.941966794569,8180286.3353257077,621020.63449383643,1235.8310626427344,1549.4620085779843,0,621334.2654397717,1658756.9108142154,0,4146.8922770355384,1662903.8030912511,0,180741.04396611056,0,359.67467749256002,901.9068464430901,181283.27613506111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,181283.27613506111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W211,FEL_period,Entage,1,kktg+aktg,10))","v":1},1201989.024215467,0,0,1802.9835363232005,1200186.0406791437,8180286.3353257077,0,12270.429502988562,8168015.9058227194,76.867645309074419,523.13235469092558,1200109.1730338347,8167492.7734680288,0,0,159.99999999999997,0,159.99999999999997,1200109.1730338347,6000.5458651691733,1206109.7188990039,8167332.7734680288,40836.663867340139,8208169.4373353692,621334.2654397717,1236.4551882251455,1550.2445256288663,0,621648.05477717542,1662903.8030912511,0,4157.2595077281276,1667061.0625989791,0,181283.27613506111,0,360.75371950877161,904.6126120777617,181827.13502763011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,181827.13502763011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W212,FEL_period,Entage,1,kktg+aktg,10))","v":1},1206109.7188990039,0,0,1809.1645783485058,1204300.5543206555,8208169.4373353692,0,12312.254156003053,8195857.1831793664,76.868958242030885,523.13104175796911,1204223.6853624135,8195334.0521376086,0,0,159.99999999999997,0,159.99999999999997,1204223.6853624135,6021.1184268120669,1210244.8037892256,8195174.0521376086,40975.87026068804,8236149.9223982971,621648.05477717542,1237.0796290065789,1551.0274378704219,0,621962.00258603925,1667061.0625989791,80000,4367.6526564974474,1751428.7152554765,0,181827.13502763011,0,361.83599870498392,907.32649514462571,182372.62552406976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,182372.62552406976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W213,FEL_period,Entage,1,kktg+aktg,10))","v":1},1210244.8037892256,0,0,1815.3672056838384,1208429.4365835418,8236149.9223982971,0,12354.224883597444,8223795.6975146998,76.870266733666426,523.12973326633357,1208352.5663168081,8223272.5677814335,0,0,159.99999999999997,0,159.99999999999997,1208352.5663168081,6041.7628315840402,1214394.3291483922,8223112.5677814335,41115.562838907164,8264228.1306203408,621962.00258603925,1237.7043851462179,1551.8107455022325,0,622276.10894639522,1751428.7152554765,0,4378.5717881386909,1755807.2870436152,0,182372.62552406976,0,362.92152479289877,910.04851999638424,182919.75251927323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,182919.75251927323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W214,FEL_period,Entage,1,kktg+aktg,10))","v":1},1214394.3291483922,0,0,1821.5914937225882,1212572.7376546697,8264228.1306203408,0,12396.342195930511,8251831.7884244099,76.871570798570701,523.1284292014293,1212495.8660838711,8251308.6599952085,0,0,159.99999999999997,0,159.99999999999997,1212495.8660838711,6062.4793304193554,1218558.3454142904,8251148.6599952085,41255.743299976042,8292404.4032951845,622276.10894639522,1238.3294568033264,1552.5944487239797,0,622590.3739383159,1755807.2870436152,0,4389.5182176090375,1760196.8052612243,0,182919.75251927323,0,364.01030751335367,912.77871105879933,183468.52092281869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,183468.52092281869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W215,FEL_period,Entage,1,kktg+aktg,10))","v":1},1218558.3454142904,0,0,1827.8375181214353,1216730.5078961691,8292404.4032951845,0,12438.606604942775,8279965.7966902414,76.872870451288577,523.12712954871142,1216653.6350257178,8279442.6695606923,0,0,159.99999999999997,0,159.99999999999997,1216653.6350257178,6083.2681751285891,1222736.9032008464,8279282.6695606923,41396.413347803456,8320679.0829084953,622590.3739383159,1238.9548441372485,1553.3785477354465,0,622904.79764191399,1760196.8052612243,0,4400.4920131530607,1764597.2972743774,0,183468.52092281869,0,365.10235663640918,915.51709283091134,184018.93565901319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184018.93565901319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W216,FEL_period,Entage,1,kktg+aktg,10))","v":1},1222736.9032008464,0,0,1834.1053548012694,1220902.7978460451,8320679.0829084953,0,12481.018624362741,8308198.0642841328,76.874165706319445,523.12583429368055,1220825.9236803388,8307674.9384498391,0,0,159.99999999999997,0,159.99999999999997,1220825.9236803388,6104.1296184016937,1226930.0532987404,8307514.9384498391,41537.574692249196,8349052.5131420884,622904.79764191399,1239.5805473074088,1554.1630427365164,0,623219.38013734308,1764597.2972743774,0,4411.4932431859434,1769008.7905175635,0,184018.93565901319,0,366.19768196143622,918.26368988525883,184571.00166693702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184571.00166693702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,18,0,{"$f":"IF($B$29=1,1,FundingFactor(W217,FEL_period,Entage,1,kktg+aktg,10))","v":1},1226930.0532987404,0,0,1840.3950799481106,1225089.6582187924,8349052.5131420884,0,12523.578769713131,8336528.9343723757,76.875456578118815,523.12454342188119,1225012.7827622143,8336005.8098289538,0,0,159.99999999999997,0,159.99999999999997,1225012.7827622143,6125.063913811071,1231137.8466760253,8335845.8098289538,41679.229049144771,8377525.0388780981,623219.38013734308,1240.2065664733127,1554.9479339271741,0,623534.1215047969,1769008.7905175635,0,4422.5219762939087,1773431.3124938575,0,184571.00166693702,0,367.29629331720463,921.018526868099,185124.72390048794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185124.72390048794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,19,400000,{"$f":"IF($B$29=1,1,FundingFactor(W218,FEL_period,Entage,1,kktg+aktg,10))","v":1},1231137.8466760253,0,0,1846.7067700140378,1229291.1399060113,8377525.0388780981,400000,13166.287558317146,8764358.7513197809,73.804334949854706,526.19566505014529,1229217.3355710614,8763832.5556547306,0,0,159.99999999999997,0,159.99999999999997,1229217.3355710614,6146.0866778553063,1235363.4222489167,8763672.5556547306,43818.362778273651,8807490.918433005,623534.1215047969,1240.8329017945457,1555.7332215075057,0,623849.02182450984,1773431.3124938575,0,4433.5782812346433,1777864.8907750922,0,185124.72390048794,0,368.39820056197095,923.78162849962985,185680.1073284256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185680.1073284256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W219,FEL_period,Entage,1,kktg+aktg,10))","v":1},1235363.4222489167,0,0,1853.0451333733747,1233510.3771155432,8807490.918433005,0,13211.236377649506,8794279.682055356,73.80551665942221,526.19448334057779,1233436.5715988837,8793753.4875720162,0,0,159.99999999999997,0,159.99999999999997,1233436.5715988837,6167.1828579944186,1239603.7544568782,8793593.4875720162,43967.967437860083,8837561.4550098758,623849.02182450984,1241.4595534307743,1556.5189056776974,0,624164.08117675676,1777864.8907750922,0,4444.6622269377303,1782309.5530020299,0,185680.1073284256,0,369.50341358356695,926.55301957421023,186237.15693441624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186237.15693441624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W220,FEL_period,Entage,1,kktg+aktg,10))","v":1},1239603.7544568782,0,0,1859.4056316853173,1237744.3488251928,8837561.4550098758,0,13256.342182514813,8824305.1128273606,73.806694364345276,526.19330563565472,1237670.5421308284,8823778.9195217248,0,0,159.99999999999997,0,159.99999999999997,1237670.5421308284,6188.3527106541414,1243858.8948414824,8823618.9195217248,44118.09459760863,8867737.0141193327,624164.08117675676,1242.0865215417459,1557.3049866380377,0,624479.29964185308,1782309.5530020299,0,4455.7738825050747,1786765.3268845349,0,186237.15693441624,0,370.61194229948825,929.33272496058362,186795.87771707732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186795.87771707732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W221,FEL_period,Entage,1,kktg+aktg,10))","v":1},1243858.8948414824,0,0,1865.7883422622235,1241993.1064992202,8867737.0141193327,0,13301.605521178999,8854435.4085981529,73.807868077828402,526.1921319221716,1241919.2986311424,8853909.2164662313,0,0,159.99999999999997,0,159.99999999999997,1241919.2986311424,6209.596493155711,1248128.8951242981,8853749.2164662313,44268.746082331149,8898017.9625485633,624479.29964185308,1242.7138062872875,1558.0914645889145,0,624794.6773001547,1786765.3268845349,0,4466.913317211337,1791232.2402017463,0,186795.87771707732,0,371.72379665698389,932.12076960210163,187356.27469002243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187356.27469002243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W222,FEL_period,Entage,1,kktg+aktg,10))","v":1},1248128.8951242981,0,0,1872.1933426864471,1246256.7017816117,8898017.9625485633,0,13347.026943822844,8884670.9356047399,73.809037813034593,526.19096218696541,1246182.8927437987,8884144.7446425539,0,0,159.99999999999997,0,159.99999999999997,1246182.8927437987,6230.9144637189929,1252413.8072075176,8883984.7446425539,44419.923723212763,8928404.6683657672,624794.6773001547,1243.3414078273079,1558.8783397308182,0,625110.21423205815,1791232.2402017463,0,4478.080600504366,1795710.3208022506,0,187356.27469002243,0,372.83898663314466,934.91717851694648,187918.35288190623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187918.35288190623]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W223,FEL_period,Entage,1,kktg+aktg,10))","v":1},1252413.8072075176,0,0,1878.620710811276,1250535.1864967062,8928404.6683657672,0,13392.60700254865,8915012.0613632184,73.810203583086377,526.18979641691362,1250461.3762931232,8914485.8715668023,0,0,159.99999999999997,0,159.99999999999997,1250461.3762931232,6252.3068814656153,1256713.683174589,8914325.8715668023,44571.629357834005,8958897.5009246357,625110.21423205815,1243.9693263217957,1559.6656122643408,0,625425.9105180006,1795710.3208022506,0,4489.2758020056262,1800199.5966042562,0,187918.35288190623,0,373.95752223499335,937.72197679835608,188482.11733646959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188482.11733646959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W224,FEL_period,Entage,1,kktg+aktg,10))","v":1},1256713.683174589,0,0,1885.0705247618832,1254828.612649827,8958897.5009246357,0,13438.346251386953,8945459.1546732485,73.811365401064904,526.1886345989351,1254754.8012844259,8944932.9660386499,0,0,159.99999999999997,0,159.99999999999997,1254754.8012844259,6273.7740064221289,1261028.575290848,8944772.9660386499,44723.864830193248,8989496.8308688439,625425.9105180006,1244.5975619308213,1560.4532823901745,0,625741.76623845997,1800199.5966042562,80000,4700.4989915106407,1884900.0955957668,0,188482.11733646959,0,375.07941349957446,940.53518961485008,189047.57311258488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189047.57311258488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W225,FEL_period,Entage,1,kktg+aktg,10))","v":1},1261028.575290848,0,0,1891.5428629362721,1259137.0324279119,8989496.8308688439,0,13484.245246303266,8976012.5856225416,73.812523280011305,526.18747671998869,1259063.2199046318,8975486.3981458209,0,0,159.99999999999997,0,159.99999999999997,1259063.2199046318,6295.3160995231592,1265358.5360041549,8975326.3981458209,44876.631990729104,9020203.0301365498,625741.76623845997,1245.2261148145353,1561.2413503091136,0,626057.78147395456,1884900.0955957668,0,4712.2502389894171,1889612.3458347563,0,189047.57311258488,0,376.20467049404391,943.35684221045415,189614.7252843013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189614.7252843013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W226,FEL_period,Entage,1,kktg+aktg,10))","v":1},1265358.5360041549,0,0,1898.0378040062324,1263460.4982001488,9020203.0301365498,0,13530.304545204825,9006672.7255913448,73.813677232925443,526.18632276707456,1263386.6845229159,9006146.5392685775,0,0,159.99999999999997,0,159.99999999999997,1263386.6845229159,6316.9334226145793,1269703.6179455305,9005986.5392685775,45029.932696342883,9051016.4719649199,626057.78147395456,1245.8549851331695,1562.0298162220533,0,626373.95630504342,1889612.3458347563,0,4724.0308645868909,1894336.3766993431,0,189614.7252843013,0,377.33330331575957,946.18695990492768,190183.57894089047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,190183.57894089047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W227,FEL_period,Entage,1,kktg+aktg,10))","v":1},1269703.6179455305,0,0,1904.5554269182956,1267799.0625186122,9051016.4719649199,0,13576.524707947379,9037439.947256973,73.814827272767161,526.18517272723284,1267725.2476913396,9036913.7620842457,0,0,159.99999999999997,0,159.99999999999997,1267725.2476913396,6338.626238456698,1274063.8739297963,9036753.7620842457,45183.768810421228,9081937.5308946669,626373.95630504342,1246.4841730470364,1562.8186803299911,0,626690.29081232636,1894336.3766993431,0,4735.8409417483572,1899072.2176410914,0,190183.57894089047,0,378.46532209237199,949.02556809399039,190754.13918689208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,190754.13918689208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W228,FEL_period,Entage,1,kktg+aktg,10))","v":1},1274063.8739297963,0,0,1911.0958108946943,1272152.7781189017,9081937.5308946669,0,13622.906296342,9068314.6245983243,73.815973412455833,526.18402658754417,1272078.9621454892,9067788.4405717365,0,0,159.99999999999997,0,159.99999999999997,1272078.9621454892,6360.3948107274455,1278439.3569562165,9067628.4405717365,45338.142202858675,9112966.5827745944,626690.29081232636,1247.1136787165294,1563.6079428340247,0,627006.78507644392,1899072.2176410914,0,4747.6805441027282,1903819.8981851942,0,190754.13918689208,0,379.60073698191519,951.87269224955071,191326.41114215969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191326.41114215969]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,19,0,{"$f":"IF($B$29=1,1,FundingFactor(W229,FEL_period,Entage,1,kktg+aktg,10))","v":1},1278439.3569562165,0,0,1917.6590354343246,1276521.6979207823,9112966.5827745944,0,13669.44987416189,9099297.1329004318,73.817115664870357,526.18288433512964,1276447.8808051173,9098770.9500160962,0,0,159.99999999999997,0,159.99999999999997,1276447.8808051173,6382.2394040255858,1282830.1202091428,9098610.9500160962,45493.054750080482,9144104.0047661774,627006.78507644392,1247.7435023021233,1564.3976039353545,0,627323.43917807715,1903819.8981851942,0,4759.5497454629849,1908579.4479306573,0,191326.41114215969,0,380.73955817289772,954.72835791993384,191900.39994190671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191900.39994190671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,20,400000,{"$f":"IF($B$29=1,1,FundingFactor(W230,FEL_period,Entage,1,kktg+aktg,10))","v":1},1282830.1202091428,0,0,1924.2451803137139,1280905.8750288291,9144104.0047661774,400000,14316.156007149264,9529787.8487590272,71.091046019201599,528.9089539807984,1280834.7839828099,9529258.9398050457,0,0,159.99999999999997,0,159.99999999999997,1280834.7839828099,6404.1739199140493,1287238.9579027239,9529098.9398050457,47645.494699025228,9576744.4345040713,627323.43917807715,1248.3736439643735,1565.1876638352817,0,627640.25319794798,1908579.4479306573,0,4771.4486198266432,1913350.896550484,0,191900.39994190671,0,381.88179588439431,957.59259073011151,192476.11073675242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,192476.11073675242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W231,FEL_period,Entage,1,kktg+aktg,10))","v":1},1287238.9579027239,0,0,1930.8584368540858,1285308.0994658698,9576744.4345040713,0,14365.116651756107,9562379.3178523146,71.09209825205096,528.90790174794904,1285237.0073676177,9561850.4099505674,0,0,159.99999999999997,0,159.99999999999997,1285237.0073676177,6426.1850368380883,1291663.1924044557,9561690.4099505674,47808.452049752836,9609498.8620003201,627640.25319794798,1249.0041038639163,1565.9781227352098,0,627957.22721681918,1913350.896550484,0,4783.3772413762099,1918134.2737918603,0,192476.11073675242,0,383.02746036613729,960.46541638193139,193053.54869276821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,193053.54869276821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W232,FEL_period,Entage,1,kktg+aktg,10))","v":1},1291663.1924044557,0,0,1937.4947886066836,1289725.6976158491,9609498.8620003201,0,14414.248293000479,9595084.6137073189,71.093146911757344,528.90685308824266,1289654.6044689373,9594555.7068542298,0,0,159.99999999999997,0,159.99999999999997,1289654.6044689373,6448.2730223446861,1296102.8774912821,9594395.7068542298,47971.978534271148,9642367.6853885017,627957.22721681918,1249.6348821614702,1566.768980836644,0,628274.36131549429,1918134.2737918603,0,4795.3356844796508,1922929.60947634,0,193053.54869276821,0,384.17656189860872,963.34686065434789,193632.71899152396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,193632.71899152396]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W233,FEL_period,Entage,1,kktg+aktg,10))","v":1},1296102.8774912821,0,0,1944.1543162369228,1294158.7231750451,9642367.6853885017,0,14463.551528082751,9627904.1338604186,71.094192010151801,528.9058079898482,1294087.628983035,9627375.228052428,0,0,159.99999999999997,0,159.99999999999997,1294087.628983035,6470.4381449151742,1300558.0671279503,9627215.228052428,48136.076140262136,9675351.3041926902,628274.36131549429,1250.2659790178336,1567.5602383411913,0,628591.65557481768,1922929.60947634,0,4807.3240236908496,1927736.9335000308,0,193632.71899152396,0,385.32911079313266,966.23694940365419,194213.62683013448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,194213.62683013448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W234,FEL_period,Entage,1,kktg+aktg,10))","v":1},1300558.0671279503,0,0,1950.8371006919251,1298607.2300272584,9675351.3041926902,0,14513.026956289033,9660838.277236402,71.095233559028429,528.90476644097157,1298536.1347936993,9660309.3724699616,0,0,159.99999999999997,0,159.99999999999997,1298536.1347936993,6492.6806739684953,1305028.8154676678,9660149.3724699616,48300.746862349806,9708450.1193323117,628591.65557481768,1250.8973945938872,1568.3518954505591,0,628909.11007567437,1927736.9335000308,0,4819.3423337500762,1932556.2758337809,0,194213.62683013448,0,386.48511739196761,969.13570856371246,194796.27742130621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,194796.27742130621]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W235,FEL_period,Entage,1,kktg+aktg,10))","v":1},1305028.8154676678,0,0,1957.5432232015016,1303071.2722444662,9708450.1193323117,0,14562.675178998465,9693887.4441533126,71.096271570144154,528.90372842985585,1303000.1759728962,9693358.5404248834,0,0,159.99999999999997,0,159.99999999999997,1303000.1759728962,6515.0008798644803,1309515.1768527606,9693198.5404248834,48465.992702124415,9741664.533127008,628909.11007567437,1251.5291290505918,1569.1439523665595,0,629226.72489899036,1932556.2758337809,0,4831.390689584452,1937387.6665233653,0,194796.27742130621,0,387.64459206839933,972.04316414618904,195380.67599338401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,195380.67599338401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W236,FEL_period,Entage,1,kktg+aktg,10))","v":1},1309515.1768527606,0,0,1964.2727652791407,1307550.9040874816,9741664.533127008,0,14612.496799690511,9727052.0363273174,71.097306055218951,528.90269394478105,1307479.8067814263,9726523.1336333733,0,0,159.99999999999997,0,159.99999999999997,1307479.8067814263,6537.3990339071315,1314017.2058153334,9726363.1336333733,48631.81566816687,9774994.9493015409,629226.72489899036,1252.1611825489906,1569.9364092911035,0,629544.50012573251,1937387.6665233653,80000,5043.4691663084132,2022431.1356896737,0,195380.67599338401,0,388.80754522683418,974.95934224078599,195966.82779039798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,195966.82779039798]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W237,FEL_period,Entage,1,kktg+aktg,10))","v":1},1314017.2058153334,0,0,1971.0258087230002,1312046.1800066105,9774994.9493015409,0,14662.49242395231,9760332.4568775892,71.098337025935962,528.90166297406404,1311975.0816695846,9759803.5552146155,0,0,159.99999999999997,0,159.99999999999997,1311975.0816695846,6559.8754083479225,1318534.9570779325,9759643.5552146155,48798.217776073077,9808441.7729906887,629544.50012573251,1252.7935552502076,1570.7292664262059,0,629862.43583690852,2022431.1356896737,0,5056.0778392241837,2027487.2135288978,0,195966.82779039798,0,389.973987302892,977.8842690154753,196554.73807211057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196554.73807211057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W238,FEL_period,Entage,1,kktg+aktg,10))","v":1},1318534.9570779325,0,0,1977.8024356168987,1316557.1546423156,9808441.7729906887,0,14712.662659486034,9793729.1103312019,71.099364493941948,528.90063550605805,1316486.0552778216,9793200.209695695,0,0,159.99999999999997,0,159.99999999999997,1316486.0552778216,6582.4302763891073,1323068.4855542106,9793040.209695695,48965.201048478477,9842005.4107441735,629862.43583690852,1253.4262473154479,1571.5225239739827,0,630180.53211356699,2027487.2135288978,0,5068.7180338222443,2032555.9315627201,0,196554.73807211057,0,391.14392876350001,980.81797071673543,197144.41211406383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,197144.41211406383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W239,FEL_period,Entage,1,kktg+aktg,10))","v":1},1323068.4855542106,0,0,1984.6027283313158,1321083.8828258794,9842005.4107441735,0,14763.00811611626,9827242.4026280567,71.100388470846838,528.89961152915316,1321012.7824374086,9826713.5030165277,0,0,159.99999999999997,0,159.99999999999997,1321012.7824374086,6605.0639121870418,1327617.8463495956,9826553.5030165277,49132.76751508264,9875686.2705316097,630180.53211356699,1254.0592589059981,1572.3161821366523,0,630498.78903679759,2032555.9315627201,0,5081.3898289068002,2037637.321391627,0,197144.41211406383,0,392.317380106987,983.76047366978412,197735.85520762665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,197735.85520762665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W240,FEL_period,Entage,1,kktg+aktg,10))","v":1},1327617.8463495956,0,0,1991.4267695243932,1325626.4195800712,9875686.2705316097,0,14813.529405797415,9860872.7411258128,71.101408968223836,528.89859103177616,1325555.318171103,9860343.8425347805,0,0,159.99999999999997,0,159.99999999999997,1325555.318171103,6627.7765908555148,1332183.0947619586,9860183.8425347805,49300.9192126739,9909484.7617474552,630498.78903679759,1254.6925901832271,1573.1102411165359,0,630817.20668773085,2037637.321391627,0,5094.0933034790678,2042731.414695106,0,197735.85520762665,0,393.49435186317697,986.71180427881745,198329.07266004229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198329.07266004229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,20,0,{"$f":"IF($B$29=1,1,FundingFactor(W241,FEL_period,Entage,1,kktg+aktg,10))","v":1},1332183.0947619586,0,0,1998.2746421429376,1330184.8201198156,9909484.7617474552,0,14864.227142621181,9894620.5346048344,71.102425997610339,528.89757400238966,1330113.717693818,9894091.6370308325,0,0,159.99999999999997,0,159.99999999999997,1330113.717693818,6650.5685884690902,1336764.2862822872,9893931.6370308325,49469.658185154163,9943401.2952159867,630817.20668773085,1255.3262413085843,1573.9047011160555,200000,831135.78514753829,2042731.414695106,0,5106.8285367377648,2047838.2432318437,0,198329.07266004229,0,394.6748545934841,989.67198902724397,198924.06979447603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198924.06979447603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,21,400000,{"$f":"IF($B$29=1,1,FundingFactor(W242,FEL_period,Entage,1,kktg+aktg,10))","v":1},1336764.2862822872,0,0,2005.1464294234308,1334759.1398528637,9943401.2952159867,400000,15515.10194282398,10327886.193273162,68.668424790129393,531.33157520987061,1334690.4714280737,10327354.861697953,0,0,159.99999999999997,0,159.99999999999997,1334690.4714280737,6673.4523571403688,1341363.9237852141,10327194.861697953,51635.974308489764,10378830.836006442,831135.78514753829,1653.9602124436012,2073.7045623377367,0,831555.52949743241,2047838.2432318437,0,5119.5956080796086,2052957.8388399233,0,198924.06979447603,0,395.8588988910073,992.64105447792508,199520.85195006293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,199520.85195006293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W243,FEL_period,Entage,1,kktg+aktg,10))","v":1},1341363.9237852141,0,0,2012.0458856778212,1339351.8778995362,10378830.836006442,0,15568.246254009662,10363262.589752432,68.669366914636043,531.33063308536396,1339283.2085326216,10362731.259119347,0,0,159.99999999999997,0,159.99999999999997,1339283.2085326216,6696.416042663107,1345979.6245752848,10362571.259119347,51812.856295596728,10414384.115414944,831555.52949743241,1654.7955036998903,2074.7518349843313,0,831975.48582871677,2052957.8388399233,0,5132.3945970998075,2058090.2334370231,0,199520.85195006293,0,397.04649538062523,995.61902727341146,200119.42448195571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200119.42448195571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W244,FEL_period,Entage,1,kktg+aktg,10))","v":1},1345979.6245752848,0,0,2018.9694368629271,1343960.6551384218,10414384.115414944,0,15621.576173122414,10398762.539241821,68.670305834081432,531.32969416591857,1343891.9848325877,10398231.209547654,0,0,159.99999999999997,0,159.99999999999997,1343891.9848325877,6719.4599241629376,1350611.4447567505,10398071.209547654,51990.356047738263,10450061.565595392,831975.48582871677,1655.6312167991464,2075.799636529794,0,832395.65424844739,2058090.2334370231,0,5145.225583592558,2063235.4590206158,0,200119.42448195571,0,398.23765471909184,998.60593413618301,200719.79276137278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200719.79276137278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W245,FEL_period,Entage,1,kktg+aktg,10))","v":1},1350611.4447567505,0,0,2025.9171671351257,1348585.5275896154,10450061.565595392,0,15675.092348393087,10434386.473246999,68.671241559117448,531.32875844088255,1348516.8563480563,10433855.144488558,0,0,159.99999999999997,0,159.99999999999997,1348516.8563480563,6742.5842817402818,1355259.4406297966,10433695.144488558,52168.475722442789,10485863.620211001,832395.65424844739,1656.4673519544103,2076.8479672412323,0,832816.03486373415,2063235.4590206158,0,5158.088647551539,2068393.5476681674,0,200719.79276137278,0,399.43238759513179,1001.6018018688883,201321.96217564653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201321.96217564653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W246,FEL_period,Entage,1,kktg+aktg,10))","v":1},1355259.4406297966,0,0,2032.8891609446946,1353226.551468852,10485863.620211001,0,15728.795430316501,10470134.824780686,68.672174100362554,531.32782589963745,1353157.8792947517,10469603.496954786,0,0,159.99999999999997,0,159.99999999999997,1353157.8792947517,6765.7893964737586,1359923.6686912253,10469443.496954786,52347.217484773922,10521790.71443956,832816.03486373415,1657.3039093788309,2077.8968273858882,0,833236.6277817412,2068393.5476681674,0,5170.9838691704181,2073564.5315373377,0,201321.96217564653,0,400.63070472953655,1004.606657354585,201925.93812827161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201925.93812827161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W247,FEL_period,Entage,1,kktg+aktg,10))","v":1},1359923.6686912253,0,0,2039.8855030368379,1357883.7831881884,10521790.71443956,0,15782.686071659338,10506008.028367901,68.673103468401564,531.32689653159844,1357815.11008472,10505476.70147137,0,0,159.99999999999997,0,159.99999999999997,1357815.11008472,6789.0755504235995,1364604.1856351437,10505316.70147137,52526.583507356845,10557843.284978727,833236.6277817412,1658.140889285665,2078.9462172311387,0,833657.43310968659,2073564.5315373377,0,5183.9113288433446,2078748.442866181,0,201925.93812827161,0,401.8326168752605,1007.6205275569818,202531.72603895332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,202531.72603895332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W248,FEL_period,Entage,1,kktg+aktg,10))","v":1},1364604.1856351437,0,0,2046.9062784527152,1362557.2793566911,10557843.284978727,0,15836.764927468088,10542006.52005126,68.674029673785526,531.32597032621447,1362488.6053270174,10541475.194080934,0,0,159.99999999999997,0,159.99999999999997,1362488.6053270174,6812.4430266350864,1369301.0483536525,10541315.194080934,52706.575970404665,10594021.770051338,833657.43310968659,1658.9782918882763,2079.9961370444958,0,834078.45095484285,2078748.442866181,80000,5396.8711071654525,2164145.3139733463,0,202531.72603895332,0,403.03813481751712,1010.6434395206788,203139.33134365646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203139.33134365646]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W249,FEL_period,Entage,1,kktg+aktg,10))","v":1},1369301.0483536525,0,0,2053.9515725304786,1367247.096781122,10594021.770051338,0,15891.032655077006,10578130.737396261,68.674952727032405,531.32504727296759,1367178.421828395,10577599.412348988,0,0,159.99999999999997,0,159.99999999999997,1367178.421828395,6835.8921091419752,1374014.3139375369,10577439.412348988,52887.197061744933,10630326.609410733,834078.45095484285,1659.816117400137,2081.0465870936064,0,834499.68142453628,2164145.3139733463,0,5410.3632849333653,2169555.6772582796,0,203139.33134365646,0,404.24726937387635,1013.6754203714128,203748.75949465399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203748.75949465399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W250,FEL_period,Entage,1,kktg+aktg,10))","v":1},1374014.3139375369,0,0,2061.0214709063052,1371953.2924666307,10630326.609410733,0,15945.489914116099,10614381.119496617,68.675872638626856,531.32412736137314,1371884.6165939921,10613849.795369256,0,0,159.99999999999997,0,159.99999999999997,1371884.6165939921,6859.42308296996,1378744.039676962,10613689.795369256,53068.448976846274,10666758.244346103,834499.68142453628,1660.654366034827,2082.0975676462535,0,834921.12462614779,2169555.6772582796,0,5423.8891931456992,2174979.5664514252,0,203748.75949465399,0,405.46003139436147,1016.7164973162982,204360.01596057593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204360.01596057593]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W251,FEL_period,Entage,1,kktg+aktg,10))","v":1},1378744.039676962,0,0,2068.1160595154429,1376675.9236174466,10666758.244346103,0,16000.137366519151,10650758.106979584,68.67678941902011,531.32321058097989,1376607.2468280275,10650226.783769004,0,0,159.99999999999997,0,159.99999999999997,1376607.2468280275,6883.0362341401378,1383490.2830621677,10650066.783769004,53250.333918845019,10703317.117687849,834921.12462614779,1661.4930380060341,2083.1490789703544,0,835342.78066711209,2174979.5664514252,0,5437.4489161285628,2180417.0153675536,0,204360.01596057593,0,406.6764317615461,1019.7666976440718,204973.10622645845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204973.10622645845]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W252,FEL_period,Entage,1,kktg+aktg,10))","v":1},1383490.2830621677,0,0,2075.2354245932515,1381415.0476375744,10703317.117687849,0,16054.975676531772,10687262.142011318,68.677703078630202,531.3222969213698,1381346.3699344958,10686730.819714397,0,0,159.99999999999997,0,159.99999999999997,1381346.3699344958,6906.7318496724793,1388253.1017841683,10686570.819714397,53432.854098571988,10740003.673812969,835342.78066711209,1662.332133527553,2084.2011213339615,0,835764.64965491858,2180417.0153675536,0,5451.0425384188839,2185868.0579059725,0,204973.10622645845,0,407.8964813906523,1022.8260487253389,205588.03579379313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205588.03579379313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,21,0,{"$f":"IF($B$29=1,1,FundingFactor(W253,FEL_period,Entage,1,kktg+aktg,10))","v":1},1388253.1017841683,0,0,2082.3796526762521,1386170.7221314921,10740003.673812969,0,16110.005510719451,10723893.668302249,68.678613627842651,531.32138637215735,1386102.0435178643,10723362.346915876,0,0,159.99999999999997,0,159.99999999999997,1386102.0435178643,6930.5102175893217,1393032.5537354536,10723202.346915876,53616.011734579377,10776818.358650455,835764.64965491858,1663.1716528132877,2085.2536950052631,0,836186.73169711058,2185868.0579059725,0,5464.6701447649311,2191332.7280507372,0,205588.03579379313,0,409.1201912296483,1025.8945780128172,206204.81018057629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,206204.81018057629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,22,400000,{"$f":"IF($B$29=1,1,FundingFactor(W254,FEL_period,Entage,1,kktg+aktg,10))","v":1},1393032.5537354536,0,0,2089.5488306031802,1390943.0049048504,10776818.358650455,400000,16765.227537975679,11160053.131112479,66.493989313563247,533.50601068643675,1390876.5109155369,11159519.625101792,0,0,159.99999999999997,0,159.99999999999997,1390876.5109155369,6954.3825545776845,1397830.8934701146,11159359.625101792,55796.798125508962,11215156.423227301,836186.73169711058,1664.01159607725,2086.3068002525833,0,836609.02690128586,2191332.7280507372,0,5478.3318201268421,2196811.0598708638,0,206204.81018057629,0,410.3475722593468,1028.9723130415848,206823.43492135854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,206823.43492135854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W255,FEL_period,Entage,1,kktg+aktg,10))","v":1},1397830.8934701146,0,0,2096.7463402051717,1395734.1471299094,11215156.423227301,0,16822.734634840952,11198333.68859246,66.494837029747714,533.50516297025229,1395667.6522928795,11197800.183429489,0,0,159.99999999999997,0,159.99999999999997,1395667.6522928795,6978.338261464397,1402645.9905543439,11197640.183429489,55988.200917147442,11253628.384346636,836609.02690128586,1664.8519635335588,2087.3604373443809,0,837031.53537509672,2196811.0598708638,0,5492.0276496771594,2202303.0875205412,0,206823.43492135854,0,411.5786354935035,1032.0592814293252,207443.91556729437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207443.91556729437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W256,FEL_period,Entage,1,kktg+aktg,10))","v":1},1402645.9905543439,0,0,2103.9689858315155,1400542.0215685123,11253628.384346636,0,16880.442576519952,11236747.941770116,66.495681857338923,533.50431814266108,1400475.5258866551,11236214.437451974,0,0,159.99999999999997,0,159.99999999999997,1400475.5258866551,7002.3776294332747,1407477.9035160884,11236054.437451974,56180.272187259863,11292234.709639233,837031.53537509672,1665.6927553964424,2088.4146065492505,0,837454.25722624944,2202303.0875205412,0,5505.7577188013529,2207808.8452393427,0,207443.91556729437,0,412.81339197891583,1035.1555108765772,208066.25768619205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208066.25768619205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W257,FEL_period,Entage,1,kktg+aktg,10))","v":1},1407477.9035160884,0,0,2111.2168552741323,1405366.6866608143,11292234.709639233,0,16938.352064458846,11275296.357574774,66.496523805969446,533.50347619403055,1405300.1901370084,11274762.854098581,0,0,159.99999999999997,0,159.99999999999997,1405300.1901370084,7026.5009506850411,1412326.6910876934,11274602.854098581,56373.014270492895,11330975.868369075,837454.25722624944,1666.5339718802363,2089.4693081359233,0,837877.19256250514,2207808.8452393427,0,5519.5221130983564,2213328.367352441,0,208066.25768619205,0,414.05185279552217,1038.2610291669826,208690.46686256351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208690.46686256351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W258,FEL_period,Entage,1,kktg+aktg,10))","v":1},1412326.6910876934,{"$f":"+IF(W258<=FEL_build*12,Y258,0)","v":0},{"$f":"IF($B$29=1,0,IF(X258<=FEL_period,(AA258+AB258)*kktg/12,0))","v":0},{"$f":"+(AA258+AB258)*aktg/12","v":2118.4900366315401},1410208.201051062,11330975.868369075,0,{"$f":"+(AF258+AG258)*aktg/12","v":16996.463802553611},11313979.404566521,{"$f":"+fixktg-AK258","v":66.497362885240932},{"$f":"+IF(share_mode=1,AI258/(AI258+AE258),MIN(AI258/fixktg,1))*fixktg","v":533.50263711475907},1410141.7036881768,11313445.901929406,{"$f":"MAX((hal_bo-AL258*Z258-AM258),0)","v":0},{"$f":"+AN258*VLOOKUP(Entage+X258-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":0},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},0,{"$f":"+IF(share_mode2=1,AM258/(AM258+AL258),MIN(AM258/(AO258+AP258),1))*AO258\n+IF(share_mode3=1,AM258/(AM258+AL258),MIN(AM258/(AO258+AP258),1))*AP258","v":159.99999999999997},1410141.7036881768,{"$f":"+AS258*hozam/12","v":7050.7085184408834},1417192.4122066176,11313285.901929406,{"$f":"+AV258*hozam/12","v":56566.429509647023},11369852.331439054,837877.19256250514,{"$f":"+(AY258)*eaktg/12","v":1667.375613199385},{"$f":"+(AY258-AZ258)*hozam2/12","v":2090.5245423732645},{"$f":"+IF(W258=120,Prem,0)\n+IF(W258=180,Prem*0.5,0)\n+IF(W258=240,Prem*0.5,0)","v":0},{"$f":"+AY258-AZ258+BA258+BB258","v":838300.34149167896},2213328.367352441,{"$f":"MIN(IF(AND(W258>12,MOD(W258,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD258+BE258)*hozam2/12","v":5533.3209183811023},2218861.6882708222,0,208690.46686256351,0,{"$f":"+(BI258-BJ258)*eaktg/12","v":415.29402905650136},{"$f":"+(BI258-BK258)*hozam/12","v":1041.3758641675349},209316.54869767453,0,0,0,{"$f":"+(BO258-BP258)*eaktg/12","v":0},{"$f":"+(BO258-BQ258)*hozam/12","v":0},0,0,0,0,{"$f":"+(BU258-BV258)*eaktg/12","v":0},{"$f":"+(BU258-BW258)*hozam/12","v":0},0,0,0,0,{"$f":"+(CA258-CB258)*eaktg/12","v":0},{"$f":"+(CA258-CC258)*hozam/12","v":0},0,0,0,0,{"$f":"+(CG258-CH258)*eaktg/12","v":0},{"$f":"+(CG258-CI258)*hozam/12","v":0},0,209316.54869767453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,{"$f":"+ROUNDDOWN((W259-1)/12,0)+1","v":22},{"$f":"+IF(MOD((W259-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W259,FEL_period,Entage,1,kktg+aktg,10))","v":1},1417192.4122066176,0,0,2125.7886183099263,1415066.6235883078,11369852.331439054,0,17054.778497158579,11352797.552941894,66.498199104724449,533.50180089527555,1415000.125389203,11352264.051140999,0,0,159.99999999999997,0,159.99999999999997,1415000.125389203,7075.0006269460146,1422075.1260161491,11352104.051140999,56760.520255704992,11408864.571396705,838300.34149167896,1668.2176795684411,2091.5803095302763,0,838723.70412164077,2218861.6882708222,0,5547.1542206770546,{"$f":"+BD259+BE259+BF259","v":2224408.8424914991},{"$f":"IF($W259=$DC$19,$DD$19,0)","v":0},209316.54869767453,{"$f":"BH259*$DQ$14","v":0},416.53993190837224,1044.5000438288307,{"$f":"BI259-BJ259-BK259+BL259","v":209944.50880959499},{"$f":"IF($W259=$DC$20,$DD$20,0)","v":0},0,{"$f":"BN259*$DQ$14","v":0},0,0,{"$f":"BO259-BP259-BQ259+BR259","v":0},{"$f":"IF($W259=$DC$21,$DD$21,0)","v":0},0,{"$f":"BT259*$DQ$14","v":0},0,0,{"$f":"BU259-BV259-BW259+BX259","v":0},{"$f":"IF($W259=$DC$22,$DD$22,0)","v":0},0,{"$f":"BZ259*$DQ$14","v":0},0,0,{"$f":"CA259-CB259-CC259+CD259","v":0},{"$f":"IF($W259=$DC$23,$DD$23,0)","v":0},0,{"$f":"CF259*$DQ$14","v":0},0,0,{"$f":"CG259-CH259-CI259+CJ259","v":0},{"$f":"BM259+BS259+BY259+CE259+CK259","v":209944.50880959499}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W260,FEL_period,Entage,1,kktg+aktg,10))","v":1},{"$f":"+AU259","v":1422075.1260161491},0,0,2133.1126890242235,{"$f":"+AA260+AB260-AC260-AD260","v":1419942.0133271248},{"$f":"+AX259","v":11408864.571396705},{"$f":"+Y260-AB260","v":0},17113.296857095058,{"$f":"+AF260+AG260-AH260","v":11391751.27453961},66.499032473960824,533.50096752603918,{"$f":"+AE260-AJ260","v":1419875.5142946509},{"$f":"+AI260-AK260","v":11391217.773572084},0,0,159.99999999999997,{"$f":"+(AO260+AP260)-AR260","v":0},159.99999999999997,{"$f":"+AL260-AQ260","v":1419875.5142946509},7099.3775714732546,{"$f":"+AS260+AT260","v":1426974.8918661242},{"$f":"+AM260-AR260","v":11391057.773572084},56955.288867860414,{"$f":"+AV260+AW260","v":11448013.062439945},{"$f":"+BC259","v":838723.70412164077},1669.060171202065,2092.6366098760968,0,839147.28056031477,{"$f":"+BG259","v":2224408.8424914991},80000,5761.0221062287483,2310169.864597728,0,{"$f":"BH260+BM259","v":209944.50880959499},0,417.78957253109405,1047.6335961853194,210574.35283324923,0,{"$f":"BN260+BS259","v":0},0,0,0,0,0,{"$f":"BT260+BY259","v":0},0,0,0,0,0,{"$f":"BZ260+CE259","v":0},0,0,0,0,0,{"$f":"CF260+CK259","v":0},0,0,0,0,210574.35283324923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W261,FEL_period,Entage,1,kktg+aktg,10))","v":1},1426974.8918661242,0,0,2140.4623377991861,1424834.4295283251,11448013.062439945,0,17172.019593659916,11430841.042846285,66.499863002459847,533.50013699754015,1424767.9296653226,11430307.542709287,0,0,159.99999999999997,0,159.99999999999997,1424767.9296653226,7123.8396483266124,1431891.7693136493,11430147.542709287,57150.737713546434,11487298.280422833,839147.28056031477,1669.9030883150263,2093.6934436799993,0,839571.07091567968,2310169.864597728,0,5775.4246614943195,2315945.2892592223,0,210574.35283324923,0,419.04296213816593,1050.7765493555553,211206.08642046663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,211206.08642046663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W262,FEL_period,Entage,1,kktg+aktg,10))","v":1},1431891.7693136493,0,0,2147.8376539704736,1429743.9316596787,11487298.280422833,0,17230.947420634246,11470067.333002198,66.500690699701636,533.49930930029836,1429677.4309689789,11469533.833692899,0,0,159.99999999999997,0,159.99999999999997,1429677.4309689789,7148.3871548448942,1436825.8181238237,11469373.833692899,57346.869168464495,11526720.702861363,839571.07091567968,1670.7464311222022,2094.7508112113937,0,839995.07529576891,2315945.2892592223,0,5789.8632231480551,2321735.1524823704,0,211206.08642046663,0,420.3001119767286,1053.9289315424496,211839.71524003235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,211839.71524003235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W263,FEL_period,Entage,1,kktg+aktg,10))","v":1},1436825.8181238237,0,0,2155.2387271857356,1434670.5793966381,11526720.702861363,0,17290.081054292044,11509430.62180707,66.501515575135841,533.49848442486416,1434604.0778810629,11508897.123322645,0,0,159.99999999999997,0,159.99999999999997,1434604.0778810629,7173.0203894053147,1441777.0982704682,11508737.123322645,57543.68561661322,11566280.808939258,839995.07529576891,1671.59019983858,2095.8087127398258,0,840419.29380867013,2321735.1524823704,0,5804.3378812059264,2327539.4903635764,0,211839.71524003235,0,421.56103332766435,1057.0907710335234,212475.24497773821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212475.24497773821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W264,FEL_period,Entage,1,kktg+aktg,10))","v":1},1441777.0982704682,0,0,2162.6656474057022,1439614.4326230625,11566280.808939258,0,17349.421213408885,11548931.387725849,66.502337638181643,533.49766236181836,1439547.9302854242,11548397.890063487,0,0,159.99999999999997,0,159.99999999999997,1439547.9302854242,7197.7396514271204,1446745.6699368514,11548237.890063487,57741.189450317434,11605979.079513805,840419.29380867013,1672.4343946792535,2096.8671485349773,0,840843.72656252584,2327539.4903635764,0,5818.8487259089407,2333358.3390894854,0,212475.24497773821,0,422.82573750569901,1060.2620962011626,213112.68133643368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,213112.68133643368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,22,0,{"$f":"IF($B$29=1,1,FundingFactor(W265,FEL_period,Entage,1,kktg+aktg,10))","v":1},1446745.6699368514,0,0,2170.118504905277,1444575.551431946,11605979.079513805,0,17408.968619270705,11588570.110894535,66.503156898228781,533.49684310177122,1444509.0482750477,11588036.614051433,0,0,159.99999999999997,0,159.99999999999997,1444509.0482750477,7222.5452413752382,1451731.5935164229,11587876.614051433,57939.383070257165,11645815.99712169,840843.72656252584,1673.2790158594262,2097.926118866666,0,841268.37366553303,2333358.3390894854,0,5833.3958477237129,2339191.7349372092,0,213112.68133643368,0,424.09423585950299,1063.4429355028708,213752.03003607708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,213752.03003607708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,23,400000,{"$f":"IF($B$29=1,1,FundingFactor(W266,FEL_period,Entage,1,kktg+aktg,10))","v":1},1451731.5935164229,0,0,2177.5973902746341,1449553.9961261482,11645815.99712169,400000,18068.723995682532,12027747.273126008,64.533127241129819,535.46687275887018,1449489.4629989071,12027211.806253249,0,0,159.99999999999997,0,159.99999999999997,1449489.4629989071,7247.4473149945343,1456736.9103139017,12027051.806253249,60135.259031266243,12087187.065284515,841268.37366553303,1674.1240635944105,2098.9856240048466,0,841693.2352259435,2339191.7349372092,0,5847.979337343023,2345039.7142745522,0,213752.03003607708,0,425.36653977179338,1066.6333174815265,214393.29681378682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214393.29681378682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W267,FEL_period,Entage,1,kktg+aktg,10))","v":1},1456736.9103139017,0,0,2185.1053654708526,1454551.804948431,12087187.065284515,0,18130.780597926769,12069056.284686588,64.533893409551752,535.46610659044825,1454487.2710550213,12068520.818579998,0,0,159.99999999999997,0,159.99999999999997,1454487.2710550213,7272.4363552751065,1461759.7074102964,12068360.818579998,60341.804092899984,12128702.622672899,841693.2352259435,1674.9695380996275,2100.0456642196095,0,842118.31135206355,2345039.7142745522,0,5862.5992856863804,2350902.3135602386,0,214393.29681378682,0,426.64266065943571,1069.8332707656368,215036.48742389301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215036.48742389301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W268,FEL_period,Entage,1,kktg+aktg,10))","v":1},1461759.7074102964,0,0,2192.6395611154444,1459567.0678491809,12128702.622672899,0,18193.053934009346,12110509.568738889,64.534656963418342,535.46534303658166,1459502.5331922176,12109974.103395853,0,0,159.99999999999997,0,159.99999999999997,1459502.5331922176,7297.5126659610878,1466800.0458581788,12109814.103395853,60549.070516979264,12170363.173912833,842118.31135206355,1675.8154395906065,2101.1062397811825,0,842543.60215225408,2350902.3135602386,0,5877.2557839005967,2356779.5693441392,0,215036.48742389301,0,427.92260997354703,1073.0428240695971,215681.60763798904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215681.60763798904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W269,FEL_period,Entage,1,kktg+aktg,10))","v":1},1466800.0458581788,0,0,2200.2000687872683,1464599.8457893915,12170363.173912833,0,18255.544760869248,12152107.629151963,64.535417911474269,535.46458208852573,1464535.3103714802,12151572.164569873,0,0,159.99999999999997,0,159.99999999999997,1464535.3103714802,7322.6765518574002,1471857.9869233377,12151412.164569873,60757.060822849366,12212169.225392723,842543.60215225408,1676.6617682829856,2102.1673509599277,0,842969.10773493105,2356779.5693441392,0,5891.9489233603481,2362671.5182674997,0,215681.60763798904,0,429.20639919959814,1076.2620061939472,216328.66324498339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,216328.66324498339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W270,FEL_period,Entage,1,kktg+aktg,10))","v":1},1471857.9869233377,0,0,2207.7869803850062,1469650.1999429527,12212169.225392723,0,18318.253838089084,12193850.971554635,64.536176262436129,535.46382373756387,1469585.6637666903,12193315.507730898,0,0,159.99999999999997,0,159.99999999999997,1469585.6637666903,7347.9283188334512,1476933.5920855238,12193155.507730898,60965.777538654482,12254121.285269553,842969.10773493105,1677.5085243925125,2103.2289980263463,0,843394.8282085649,2362671.5182674997,0,5906.6787956687485,2368578.1970631685,0,216328.66324498339,0,430.49403985751695,1079.4908460256293,216977.6600511515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,216977.6600511515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W271,FEL_period,Entage,1,kktg+aktg,10))","v":1},1476933.5920855238,0,0,2215.4003881282856,1474718.1916973954,12254121.285269553,0,18381.18192790433,12235740.103341648,64.536932024993007,535.46306797500699,1474653.6547653703,12235204.640273673,0,0,159.99999999999997,0,159.99999999999997,1474653.6547653703,7373.2682738268513,1482026.9230391972,12235044.640273673,61175.223201368361,12296219.863475041,843394.8282085649,1678.3557081350439,2104.2911812510742,0,843820.7636816809,2368578.1970631685,0,5921.445492657921,2374499.6425558263,0,216977.6600511515,0,431.78554350179144,1082.7293725382485,217628.60388018796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217628.60388018796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W272,FEL_period,Entage,1,kktg+aktg,10))","v":1},1482026.9230391972,0,0,2223.0403845587957,1479803.8826546385,12296219.863475041,0,18444.329795212561,12277775.533679828,64.537685207805907,535.46231479219409,1479739.3449694307,12277240.071365036,0,0,159.99999999999997,0,159.99999999999997,1479739.3449694307,7398.6967248471528,1487138.0416942779,12277080.071365036,61385.400356825179,12338465.471721862,843820.7636816809,1679.2033197265448,2105.3539009048859,0,844246.91426285927,2374499.6425558263,80000,6136.2491063895659,2460635.8916622158,0,217628.60388018796,0,433.08092172157399,1085.9776147923319,218281.5005732587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218281.5005732587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W273,FEL_period,Entage,1,kktg+aktg,10))","v":1},1487138.0416942779,0,0,2230.7070625414167,1484907.3346317364,12338465.471721862,0,18507.698207582791,12319957.773514278,64.53843581950764,535.46156418049236,1484842.7961959168,12319422.311950097,0,0,159.99999999999997,0,159.99999999999997,1484842.7961959168,7424.2139809795844,1492267.0101768964,12319262.311950097,61596.311559750488,12380858.623509847,844246.91426285927,1680.0513593830899,2106.4171572586906,0,844673.28006073495,2460635.8916622158,0,6151.5897291555384,2466787.4813913712,0,218281.5005732587,0,434.38018614078482,1089.2356019355896,218936.3559890535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218936.3559890535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W274,FEL_period,Entage,1,kktg+aktg,10))","v":1},1492267.0101768964,0,0,2238.4005152653444,1490028.6096616311,12380858.623509847,0,18571.287935264769,12362287.335574582,64.539183868703844,535.46081613129616,1489964.0704777623,12361751.87475845,0,0,159.99999999999997,0,159.99999999999997,1489964.0704777623,7449.8203523888114,1497413.890830151,12361591.87475845,61807.959373792248,12423399.834132243,844673.28006073495,1680.8998273208624,2107.4809505835351,0,845099.86118399771,2466787.4813913712,0,6166.9687034784283,2472954.4500948498,0,218936.3559890535,0,435.68334841821644,1092.5033632031764,219593.17600383845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,219593.17600383845]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W275,FEL_period,Entage,1,kktg+aktg,10))","v":1},1497413.890830151,0,0,2246.1208362452267,1495167.7699939059,12423399.834132243,0,18635.099751198362,12404764.734381044,64.539929363972419,535.46007063602758,1495103.230064542,12404229.274310408,0,0,159.99999999999997,0,159.99999999999997,1495103.230064542,7475.51615032271,1502578.7462148648,12404069.274310408,62020.346371552034,12466089.62068196,845099.86118399771,1681.7487237561554,2108.5452811506038,0,845526.65774139215,2472954.4500948498,0,6182.3861252371244,2479136.836220087,0,219593.17600383845,0,436.9904202476385,1095.7809279179539,220251.96651150877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220251.96651150877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W276,FEL_period,Entage,1,kktg+aktg,10))","v":1},1502578.7462148648,0,0,2253.8681193222969,1500324.8780955425,12466089.62068196,0,18699.13443102294,12447390.486250937,64.540672313863524,535.45932768613648,1500260.3374232287,12446855.02692325,0,0,159.99999999999997,0,159.99999999999997,1500260.3374232287,7501.3016871161426,1507761.6391103447,12446695.02692325,62233.475134616252,12508928.502057867,845526.65774139215,1682.5980489053702,2109.6101492312168,0,845953.66984171805,2479136.836220087,0,6197.8420905502171,2485334.6783106374,0,220251.96651150877,0,438.30141335790245,1099.0683254907542,220912.73342364162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220912.73342364162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,23,0,{"$f":"IF($B$29=1,1,FundingFactor(W277,FEL_period,Entage,1,kktg+aktg,10))","v":1},1507761.6391103447,0,0,2261.6424586655171,1505499.9966516793,12508928.502057867,0,18763.392753086799,12490165.10930478,64.541412726899921,535.45858727310008,1505435.4552389523,12489629.650717506,0,0,159.99999999999997,0,159.99999999999997,1505435.4552389523,7527.1772761947614,1512962.6325151471,12489469.650717506,62447.34825358753,12551916.998971093,845953.66984171805,1683.4478029850188,2110.6755550968323,0,846380.8975938299,2485334.6783106374,0,6213.3366957765929,2491548.0150064141,0,220912.73342364162,0,439.6163395130468,1102.3655854206429,221575.48266954921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,221575.48266954921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,24,400000,{"$f":"IF($B$29=1,1,FundingFactor(W278,FEL_period,Entage,1,kktg+aktg,10))","v":1},1512962.6325151471,0,0,2269.4439487727204,1510693.1885663744,12551916.998971093,400000,19427.875498456637,12932489.123472637,62.75735454673918,537.24264545326082,1510630.4312118276,12931951.880827183,0,0,159.99999999999997,0,159.99999999999997,1510630.4312118276,7553.1521560591382,1518183.5833678867,12931791.880827183,64658.959404135909,12996450.840231318,846380.8975938299,1684.2979862117215,2111.7414990190455,0,846808.34110663726,2491548.0150064141,0,6228.8700375160342,2497776.8850439303,0,221575.48266954921,0,440.93521051240288,1105.6727372951839,222240.220196332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,222240.220196332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W279,FEL_period,Entage,1,kktg+aktg,10))","v":1},1518183.5833678867,0,0,2277.27537505183,1515906.3079928348,12996450.840231318,0,19494.676260346976,12976956.163970971,62.758049802459482,537.24195019754052,1515843.5499430324,12976418.922020774,0,0,159.99999999999997,0,159.99999999999997,1515843.5499430324,7579.2177497151615,1523422.7676927475,12976258.922020774,64881.294610103876,13041140.216630878,846808.34110663726,1685.148598802208,2112.8079812695878,0,847236.00048910466,2497776.8850439303,0,6244.4422126098252,2504021.3272565403,0,222240.220196332,0,442.25803819070069,1108.9898107907065,222906.951968932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,222906.951968932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W280,FEL_period,Entage,1,kktg+aktg,10))","v":1},1523422.7676927475,0,0,2285.1341515391209,1521137.6335412085,13041140.216630878,0,19561.710324946314,13021578.506305931,62.758742682460024,537.24125731753998,1521074.8747985261,13021041.265048614,0,0,159.99999999999997,0,159.99999999999997,1521074.8747985261,7605.3743739926294,1528680.2491725187,13020881.265048614,65104.406325243064,13085985.671373857,847236.00048910466,1685.9996409733183,2113.8750021203282,0,847663.87585025164,2504021.3272565403,0,6260.0533181413512,2510281.3805746818,0,222906.951968932,0,443.58483441817469,1112.3168356725691,223575.68397018639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,223575.68397018639]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W281,FEL_period,Entage,1,kktg+aktg,10))","v":1},1528680.2491725187,0,0,2293.0203737587776,1526387.2287987599,13085985.671373857,0,19628.978507060783,13066356.692866797,62.759433194708436,537.24056680529156,1526324.4693655651,13065819.452299992,0,0,159.99999999999997,0,159.99999999999997,1526324.4693655651,7631.6223468278258,1533956.0917123929,13065659.452299992,65328.297261499953,13130987.749561492,847663.87585025164,1686.8511129420006,2114.9425618432742,0,848091.96729915298,2510281.3805746818,0,6275.7034514367042,2516557.0840261183,0,223575.68397018639,0,444.9156111006709,1115.6538417954287,224246.42220088115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224246.42220088115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W282,FEL_period,Entage,1,kktg+aktg,10))","v":1},1533956.0917123929,0,0,2300.934137568589,1531655.1575748243,13130987.749561492,0,19696.481624342236,13111291.26793715,62.760121347146423,537.23987865285358,1531592.3974534771,13110754.028058497,0,0,159.99999999999997,0,159.99999999999997,1531592.3974534771,7657.9619872673857,1539250.3594407446,13110594.028058497,65552.970140292484,13176146.99819879,848091.96729915298,1687.7030149253144,2116.010660710569,0,848520.27494493814,2516557.0840261183,0,6291.3927100652954,2522848.4767361837,0,224246.42220088115,0,446.25038017975345,1119.0008591035069,224919.17267980491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224919.17267980491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W283,FEL_period,Entage,1,kktg+aktg,10))","v":1},1539250.3594407446,0,0,2308.8755391611166,1536941.4839015836,13176146.99819879,0,19764.220497298185,13156382.777701491,62.760807147690343,537.23919285230966,1536878.7230944359,13155845.538508639,0,0,159.99999999999997,0,159.99999999999997,1536878.7230944359,7684.3936154721787,1544563.116709908,13155685.538508639,65778.427692543191,13221463.966201182,848520.27494493814,1688.5553471404266,2117.0792989944944,0,848948.79889679223,2522848.4767361837,0,6307.1211918404588,2529155.5979280244,0,224919.17267980491,0,447.58915363281176,1122.3579176308604,225593.94144380296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,225593.94144380296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W284,FEL_period,Entage,1,kktg+aktg,10))","v":1},1544563.116709908,0,0,2316.8446750648618,1542246.2720348432,13221463.966201182,0,19832.195949301771,13201631.770251881,62.761490604230971,537.23850939576903,1542183.5105442391,13201094.531742485,0,0,159.99999999999997,0,159.99999999999997,1542183.5105442391,7710.9175527211955,1549894.4280969603,13200934.531742485,66004.672658712429,13266939.204401197,848948.79889679223,1689.4081098046163,2118.1484769674689,0,849377.53926395508,2529155.5979280244,80000,6522.8889948200604,2615678.4869228443,0,225593.94144380296,0,448.93194347316785,1125.7250475016488,226270.73454783144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,226270.73454783144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W285,FEL_period,Entage,1,kktg+aktg,10))","v":1},1549894.4280969603,0,0,2324.8416421454403,1547569.5864548148,13266939.204401197,0,19900.408806601794,13247038.795594595,62.762171724633617,537.23782827536638,1547506.8242830902,13246501.55776632,0,0,159.99999999999997,0,159.99999999999997,1547506.8242830902,7737.5341214154505,1555244.3584045055,13246341.55776632,66231.707788831598,13312573.265555153,849377.53926395508,1690.2613031352705,2119.2181949020492,0,849806.49615572183,2615678.4869228443,0,6539.1962173071106,2622217.6831401512,0,226270.73454783144,0,450.27876175018451,1129.1022789304063,226949.55806501166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,226949.55806501166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W286,FEL_period,Entage,1,kktg+aktg,10))","v":1},1555244.3584045055,0,0,2332.8665376067579,1552911.4918668987,13312573.265555153,0,19968.859898332728,13292604.40565682,62.762850516738013,537.23714948326199,1552848.729016382,13292067.168507338,0,0,159.99999999999997,0,159.99999999999997,1552848.729016382,7764.2436450819105,1560612.972661464,13291907.168507338,66459.535842536687,13358366.704349874,849806.49615572183,1691.1149273498866,2120.2884530709298,0,850235.6696814429,2622217.6831401512,0,6555.5442078503775,2628773.2273480017,0,226949.55806501166,0,451.62962054937316,1132.4896422223112,227630.4180866846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227630.4180866846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W287,FEL_period,Entage,1,kktg+aktg,10))","v":1},1560612.972661464,0,0,2340.9194589921958,1558272.0532024719,13358366.704349874,0,20037.550056524811,13338329.154293349,62.763526988358876,537.23647301164112,1558209.2896754835,13337791.917820338,0,0,159.99999999999997,0,159.99999999999997,1558209.2896754835,7791.0464483774167,1566000.3361238609,13337631.917820338,66688.159589101691,13404320.077409441,850235.6696814429,1691.9689826660713,2121.3592517469419,0,850665.05995052378,2628773.2273480017,0,6571.9330683700036,2635345.1604163717,0,227630.4180866846,0,452.9845319925023,1135.8871677734605,228313.32072246558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228313.32072246558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W288,FEL_period,Entage,1,kktg+aktg,10))","v":1},1566000.3361238609,0,0,2349.0005041857912,1563651.3356196752,13404320.077409441,0,20106.480116114159,13384213.597293327,62.764201147285348,537.23579885271465,1563588.571418528,13383676.361494474,0,0,159.99999999999997,0,159.99999999999997,1563588.571418528,7817.9428570926393,1571406.5142756207,13383516.361494474,66917.581807472365,13450433.943301946,850665.05995052378,1692.8234693015422,2122.4305912030554,0,851094.66707242525,2635345.1604163717,0,6588.3629010409286,2641933.5233174125,0,228313.32072246558,0,454.34350823770643,1139.2948860711392,228998.27210029901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228998.27210029901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,24,0,{"$f":"IF($B$29=1,1,FundingFactor(W289,FEL_period,Entage,1,kktg+aktg,10))","v":1},1571406.5142756207,0,0,2357.1097714134307,1569049.4045042072,13450433.943301946,0,20175.650914952919,13430258.292386994,62.764873001281785,537.23512699871821,1568986.6396312059,13429721.057259995,0,0,159.99999999999997,0,159.99999999999997,1568986.6396312059,7844.933198156029,1576831.572829362,13429561.057259995,67147.805286299976,13496708.862546295,851094.66707242525,1693.6783874741261,2123.5024717123774,0,851524.49115666351,2641933.5233174125,0,6604.8338082935306,2648538.357125706,0,228998.27210029901,0,455.706561479595,1142.7128276940971,229685.27836651352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229685.27836651352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,25,400000,{"$f":"IF($B$29=1,1,FundingFactor(W290,FEL_period,Entage,1,kktg+aktg,10))","v":1},1576831.572829362,0,0,2365.2473592440429,1574466.3254701179,13496708.862546295,400000,20845.063293819443,13875863.799252475,61.143016858290707,538.85698314170929,1574405.1824532596,13875324.942269333,0,0,159.99999999999997,0,159.99999999999997,1574405.1824532596,7872.0259122662974,1582277.2083655258,13875164.942269333,69375.824711346664,13944540.76698068,851524.49115666351,1694.5337374017602,2124.5748935481547,0,851954.53231280996,2648538.357125706,0,6621.3458928142645,2655159.7030185205,0,229685.27836651352,0,457.07370394936191,1146.1410233128206,230374.34568587696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230374.34568587696]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W291,FEL_period,Entage,1,kktg+aktg,10))","v":1},1582277.2083655258,0,0,2373.4158125482886,1579903.7925529776,13944540.76698068,0,20916.811150471018,13923623.955830209,61.143650072200103,538.8563499277999,1579842.6489029054,13923085.099480281,0,0,159.99999999999997,0,159.99999999999997,1579842.6489029054,7899.2132445145262,1587741.8621474199,13922925.099480281,69614.625497401401,13992539.724977681,851954.53231280996,1695.3895193024916,2125.6478569837686,0,852384.79065049125,2655159.7030185205,0,6637.8992575463008,2661797.6022760668,0,230374.34568587696,0,458.44494791489518,1149.5795036898103,231065.48024165188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231065.48024165188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W292,FEL_period,Entage,1,kktg+aktg,10))","v":1},1587741.8621474199,0,0,2381.6127932211298,1585360.2493541988,13992539.724977681,0,20988.80958746652,13971550.915390216,61.144281119776224,538.85571888022378,1585299.105073079,13971012.059671335,0,0,159.99999999999997,0,159.99999999999997,1585299.105073079,7926.4955253653943,1593225.6005984445,13970852.059671335,69854.260298356676,14040706.319969691,852384.79065049125,1696.2457333944776,2126.7213622927416,0,852815.2662793895,2661797.6022760668,0,6654.494005690166,2668452.0962817571,0,231065.48024165188,0,459.8203056808872,1153.0282996798549,231758.68823565086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231758.68823565086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W293,FEL_period,Entage,1,kktg+aktg,10))","v":1},1593225.6005984445,0,0,2389.8384008976668,1590835.7621975469,14040706.319969691,0,21061.059479954536,14019645.260489738,61.144910008302531,538.85508999169747,1590774.6172875385,14019106.405399745,0,0,159.99999999999997,0,159.99999999999997,1590774.6172875385,7953.8730864376921,1598728.4903739761,14018946.405399745,70094.732026998725,14089041.137426743,852815.2662793895,1697.102379895985,2127.7954097487336,0,853245.9593092422,2668452.0962817571,0,6671.1302407043922,2675123.2265224615,0,231758.68823565086,0,461.19978958894518,1156.4874422303094,232453.97588829222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,232453.97588829222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W294,FEL_period,Entage,1,kktg+aktg,10))","v":1},1598728.4903739761,0,0,2398.0927355609638,1596330.397638415,14089041.137426743,0,21133.561706140114,14067907.575720603,61.145536745038385,538.85446325496162,1596269.25210167,14067368.721257348,0,0,159.99999999999997,0,159.99999999999997,1596269.25210167,7981.3462605083505,1604250.5983621783,14067208.721257348,70336.043606286737,14137544.764863634,853245.9593092422,1697.9594590253919,2128.8699996255418,0,853676.86984984227,2675123.2265224615,0,6687.8080663061528,2681811.0345887677,0,232453.97588829222,0,462.58341201770145,1159.9569623813725,233151.34943865589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233151.34943865589]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W295,FEL_period,Entage,1,kktg+aktg,10))","v":1},1604250.5983621783,0,0,2406.375897543267,1601844.222464635,14137544.764863634,0,21206.317147295449,14116338.447716339,61.146161337219951,538.85383866278005,1601783.0763032979,14115799.593877675,0,0,159.99999999999997,0,159.99999999999997,1601783.0763032979,8008.9153815164891,1609791.9916848144,14115639.593877675,70578.197969388377,14186217.791847063,853676.86984984227,1698.8169710011859,2129.9451321971023,0,854107.99801103817,2681811.0345887677,0,6704.5275864719188,2688515.5621752394,0,233151.34943865589,0,463.97118538292517,1163.4368912663647,233850.81514453935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233850.81514453935]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W296,FEL_period,Entage,1,kktg+aktg,10))","v":1},1609791.9916848144,0,0,2414.6879875272216,1607377.3036972873,14186217.791847063,0,21279.326687770594,14164938.465159293,61.146783792059978,538.85321620794002,1607316.1569134954,14164399.611943085,0,0,159.99999999999997,0,159.99999999999997,1607316.1569134954,8036.5807845674763,1615352.7376980628,14164239.611943085,70821.198059715418,14235060.8100028,854107.99801103817,1699.6749160419658,2131.0208077374905,0,854539.34390273364,2688515.5621752394,80000,6921.2889054380985,2775436.8510806775,0,233850.81514453935,0,465.3631221376333,1166.9272601120085,234552.37928251372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234552.37928251372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W297,FEL_period,Entage,1,kktg+aktg,10))","v":1},1615352.7376980628,0,0,2423.0291065470942,1612929.7085915157,14235060.8100028,0,21352.591215004199,14213708.218787797,61.14740411674768,538.85259588325232,1612868.5611873989,14213169.366191914,0,0,159.99999999999997,0,159.99999999999997,1612868.5611873989,8064.3428059369944,1620932.9039933358,14213009.366191914,71065.046830959574,14284074.413022874,854539.34390273364,1700.5332943664398,2132.097026520918,0,854970.90763488808,2775436.8510806775,0,6938.5921277016932,2782375.4432083792,0,234552.37928251372,0,466.75923477220226,1170.4281002387077,235256.04814798021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235256.04814798021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W298,FEL_period,Entage,1,kktg+aktg,10))","v":1},1620932.9039933358,0,0,2431.3993559900036,1618501.5046373457,14284074.413022874,0,21426.111619534309,14262648.30140334,61.148022318448966,538.85197768155103,1618440.3566150272,14262109.449425658,0,0,159.99999999999997,0,159.99999999999997,1618440.3566150272,8092.2017830751356,1626532.5583981024,14261949.449425658,71309.747247128296,14333259.196672786,854970.90763488808,1701.392106193427,2133.1737888217363,0,855402.6893175164,2782375.4432083792,0,6955.9386080209479,2789331.3818164002,0,235256.04814798021,0,468.15953581448053,1173.9394430608286,235961.82805522656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235961.82805522656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W299,FEL_period,Entage,1,kktg+aktg,10))","v":1},1626532.5583981024,0,0,2439.7988375971536,1624092.7595605052,14333259.196672786,0,21499.888795009178,14311759.307877777,61.148638404306439,538.85136159569356,1624031.610922101,14311220.456516182,0,0,159.99999999999997,0,159.99999999999997,1624031.610922101,8120.1580546105042,1632151.7689767114,14311060.456516182,71555.302282580917,14382615.758798763,855402.6893175164,1702.2513517418574,2134.2510949144362,0,855834.68906068895,2789331.3818164002,0,6973.3284545409997,2796304.7102709413,0,235961.82805522656,0,469.56403782990083,1177.4613200869833,236669.72533748366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236669.72533748366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W300,FEL_period,Entage,1,kktg+aktg,10))","v":1},1632151.7689767114,0,0,2448.2276534650669,1629703.5413232464,14382615.758798763,0,21573.923638198143,14361041.835160565,61.149252381439624,538.85074761856038,1629642.392070865,14360502.984412946,0,0,159.99999999999997,0,159.99999999999997,1629642.392070865,8148.2119603543251,1637790.6040312194,14360342.984412946,71801.714922064726,14432144.699335011,855834.68906068895,1703.111031230771,2135.3289450736452,0,856266.90697453183,2796304.7102709413,0,6990.7617756773534,2803295.4720466188,0,236669.72533748366,0,470.97275342159242,1180.9937629203102,237379.7463469824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237379.7463469824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,25,0,{"$f":"IF($B$29=1,1,FundingFactor(W301,FEL_period,Entage,1,kktg+aktg,10))","v":1},1637790.6040312194,0,0,2456.6859060468291,1635333.9181251726,14432144.699335011,0,21648.217049002513,14410496.482286008,61.149864256944966,538.85013574305503,1635272.7682609158,14409957.632150264,0,0,159.99999999999997,0,159.99999999999997,1635272.7682609158,8176.3638413045783,1643449.1321022203,14409797.632150264,72048.988160751323,14481846.620311016,856266.90697453183,1703.9711448793184,2136.4073395741311,0,856699.34316922666,2803295.4720466188,0,7008.2386801165476,2810303.7107267352,0,237379.7463469824,0,472.38569523049495,1184.5368032587594,238091.89745501065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238091.89745501065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,26,400000,{"$f":"IF($B$29=1,1,FundingFactor(W302,FEL_period,Entage,1,kktg+aktg,10))","v":1},1643449.1321022203,0,0,2465.1736981533304,1640983.958404067,14481846.620311016,400000,22322.769930466526,14859523.850380549,59.67030751127902,540.32969248872098,1640924.2880965557,14858983.520688061,0,0,159.99999999999997,0,159.99999999999997,1640924.2880965557,8204.6214404827788,1649128.9095370385,14858823.520688061,74294.117603440303,14933117.638291501,856699.34316922666,1704.8316929067607,2137.4862786907993,0,857131.99775501061,2810303.7107267352,0,7025.759276816837,2817329.4700035518,0,238091.89745501065,0,473.80287593547115,1188.0904728953758,238806.18505197056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238806.18505197056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W303,FEL_period,Entage,1,kktg+aktg,10))","v":1},1649128.9095370385,0,0,2473.6933643055577,1646655.2161727329,14933117.638291501,0,22399.67645743725,14910717.961834064,59.670886141286815,540.32911385871319,1646595.5452865916,14910177.632720206,0,0,159.99999999999997,0,159.99999999999997,1646595.5452865916,8232.9777264329587,1654828.5230130246,14910017.632720206,74550.088163601031,14984567.720883807,857131.99775501061,1705.692675532471,2138.5657626986954,0,857564.87084217684,2817329.4700035518,0,7043.323675008879,2824372.7936785608,0,238806.18505197056,0,475.22430825342138,1191.6548037185858,239522.61554743574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239522.61554743574]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W304,FEL_period,Entage,1,kktg+aktg,10))","v":1},1654828.5230130246,0,0,2482.2427845195366,1652346.2802285051,14984567.720883807,0,22476.851581325711,14962090.869302481,59.671462789522707,540.32853721047729,1652286.6087657157,14961550.540765271,0,0,159.99999999999997,0,159.99999999999997,1652286.6087657157,8261.4330438285779,1660548.0418095442,14961390.540765271,74806.952703826348,15036197.493469097,857564.87084217684,1706.5540929759318,2139.6457918730025,0,857997.96254107391,2824372.7936785608,0,7060.9319841964016,2831433.7256627572,0,239522.61554743574,0,476.65000493939709,1195.2298277124817,240241.19537020882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240241.19537020882]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W305,FEL_period,Entage,1,kktg+aktg,10))","v":1},1660548.0418095442,0,0,2490.822062714316,1658057.2197468299,15036197.493469097,0,22554.296240203646,15013643.197228894,59.672037462664662,540.32796253733534,1657997.5477093672,15013102.869266355,0,0,159.99999999999997,0,159.99999999999997,1657997.5477093672,8289.9877385468353,1666287.5354479142,15012942.869266355,75064.714346331777,15088007.583612688,857997.96254107391,1707.4159454567371,2140.7263664890429,0,858431.27296210628,2831433.7256627572,0,7078.5843141568921,2838512.309976914,0,240241.19537020882,0,478.07997878671557,1198.8155769571104,240961.93096837919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240961.93096837919]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W306,FEL_period,Entage,1,kktg+aktg,10))","v":1},1666287.5354479142,0,0,2499.4313031718711,1663788.1041447422,15088007.583612688,0,22632.011375419028,15065375.572237268,59.672610167368589,540.32738983263141,1663728.4315345748,15064835.244847436,0,0,159.99999999999997,0,159.99999999999997,1663728.4315345748,8318.6421576728735,1672047.0736922477,15064675.244847436,75323.376224237174,15139998.621071672,858431.27296210628,1708.2782331945912,2141.8074868222789,0,858864.80221573391,2838512.309976914,0,7096.2807749422855,2845608.5907518561,0,240961.93096837919,0,479.51424262707457,1202.4120836287605,241684.82880938088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241684.82880938088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W307,FEL_period,Entage,1,kktg+aktg,10))","v":1},1672047.0736922477,0,0,2508.0706105383715,1669539.0030817094,15139998.621071672,0,22709.997931607504,15117288.623140065,59.67318091026857,540.32681908973143,1669479.3299007991,15116748.296320975,0,0,159.99999999999997,0,159.99999999999997,1669479.3299007991,8347.3966495039949,1677826.7265503032,15116588.296320975,75582.941481604867,15192171.23780258,858864.80221573391,1709.1409564093103,2142.8891531483114,0,859298.55041247292,2845608.5907518561,0,7114.0214768796395,2852722.6122287358,0,241684.82880938088,0,480.95280933066789,1206.019380000251,242409.89538005047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,242409.89538005047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W308,FEL_period,Entage,1,kktg+aktg,10))","v":1},1677826.7265503032,0,0,2516.7400898254546,1675309.9864604778,15192171.23780258,0,22788.256856703869,15169382.980945876,59.673749697977428,540.32625030202257,1675250.3127107797,15168842.654695574,0,0,159.99999999999997,0,159.99999999999997,1675250.3127107797,8376.2515635538984,1683626.5642743337,15168682.654695574,75843.413273477869,15244526.067969052,859298.55041247292,1710.004115320821,2143.9713657428802,0,859732.51766289491,2852722.6122287358,80000,7331.8065305718401,2940054.4187593078,0,242409.89538005047,0,482.39569180630042,1209.6374984412207,243137.13718668537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243137.13718668537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W309,FEL_period,Entage,1,kktg+aktg,10))","v":1},1683626.5642743337,0,0,2525.4398464115002,1681101.1244279221,15244526.067969052,0,22866.789101953575,15221659.278867099,59.674316537086156,540.32568346291384,1681041.450111385,15221118.953183636,0,0,159.99999999999997,0,159.99999999999997,1681041.450111385,8405.2072505569249,1689446.6573619419,15220958.953183636,76104.794765918181,15297063.747949554,859732.51766289491,1710.867710149161,2145.054124881864,0,860166.70407762763,2940054.4187593078,0,7350.1360468982684,2947404.5548062059,0,243137.13718668537,0,483.84290300150383,1213.2664714184193,243866.56075510228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243866.56075510228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W310,FEL_period,Entage,1,kktg+aktg,10))","v":1},1689446.6573619419,0,0,2534.1699860429126,1686912.487375899,15297063.747949554,0,22945.595621924327,15274118.152327629,59.67488143416449,540.32511856583551,1686852.8124944649,15273577.827209063,0,0,159.99999999999997,0,159.99999999999997,1686852.8124944649,8434.2640624723244,1695287.0765569373,15273417.827209063,76367.08913604531,15349784.916345108,860166.70407762763,1711.7317411144788,2146.1374308412828,0,860601.10976735444,2947404.5548062059,0,7368.5113870155146,2954773.0661932216,0,243866.56075510228,0,485.29445590265351,1216.9063314959981,244598.17263069563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,244598.17263069563]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W311,FEL_period,Entage,1,kktg+aktg,10))","v":1},1695287.0765569373,0,0,2542.9306148354058,1692744.145942102,15349784.916345108,0,23024.677374517662,15326760.238970591,59.675444395760564,540.32455560423944,1692684.4704977062,15326219.914414987,0,0,159.99999999999997,0,159.99999999999997,1692684.4704977062,8463.422352488531,1701147.8928501948,15326059.914414987,76630.299572074931,15402690.213987062,860601.10976735444,1712.5962084370351,2147.2212838972932,0,861035.73484281474,2954773.0661932216,0,7386.9326654830538,2962159.9988587047,0,244598.17263069563,0,486.75036353508426,1220.5571113358026,245331.97937849635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245331.97937849635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W312,FEL_period,Entage,1,kktg+aktg,10))","v":1},1701147.8928501948,0,0,2551.721839275292,1698596.1710109196,15402690.213987062,0,23104.035320980591,15379586.178666081,59.676005428401254,540.32399457159875,1698536.4950054912,15379045.85467151,0,0,159.99999999999997,0,159.99999999999997,1698536.4950054912,8492.6824750274554,1707029.1774805186,15378885.85467151,76894.429273357542,15455780.283944868,861035.73484281474,1713.4611123372013,2148.3056843261938,0,861470.57941480377,2962159.9988587047,0,7405.3999971467611,2969565.3988558515,0,245331.97937849635,0,488.21063896320771,1224.2188436976655,246067.9875832308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246067.9875832308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,26,0,{"$f":"IF($B$29=1,1,FundingFactor(W313,FEL_period,Entage,1,kktg+aktg,10))","v":1},1707029.1774805186,0,0,2560.5437662207778,1704468.6337142978,15455780.283944868,0,23183.670425917298,15432596.61351895,59.676564538592174,540.32343546140783,1704408.9571497592,15432056.290083488,0,0,159.99999999999997,0,159.99999999999997,1704408.9571497592,8522.0447857487961,1712931.0019355079,15431896.290083488,77159.481450417443,15509055.771533906,861470.57941480377,1714.3264530354593,2149.3906324044206,0,861905.64359417267,2969565.3988558515,0,7423.9134971396279,2976989.3123529912,0,246067.9875832308,0,489.67529529062926,1227.8915614397008,246806.20384937988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246806.20384937988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,27,400000,{"$f":"IF($B$29=1,1,FundingFactor(W314,FEL_period,Entage,1,kktg+aktg,10))","v":1},1712931.0019355079,0,0,2569.3965029032615,1710361.6054326047,15509055.771533906,400000,23863.583657300856,15885192.187876606,58.322515751097626,541.67748424890237,1710303.2829168537,15884650.510392357,0,0,159.99999999999997,0,159.99999999999997,1710303.2829168537,8551.5164145842682,1718854.799331438,15884490.510392357,79422.452551961775,15963912.962944318,861905.64359417267,1715.1922307524035,2150.4761284085503,0,862340.9274918288,2976989.3123529912,0,7442.4732808824774,2984431.7856338737,0,246806.20384937988,0,491.14434566026597,1231.5752975185981,247546.63480123822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247546.63480123822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W315,FEL_period,Entage,1,kktg+aktg,10))","v":1},1718854.799331438,0,0,2578.2821989971567,1716276.5171324408,15963912.962944318,0,23945.869444416476,15939967.093499901,58.323046112671022,541.67695388732898,1716218.1940863281,15939425.416546013,0,0,159.99999999999997,0,159.99999999999997,1716218.1940863281,8581.09097043164,1724799.2850567598,15939265.416546013,79696.327082730058,16018961.743628744,862340.9274918288,1716.0584457087391,2151.5621726152999,0,862776.43121873541,2984431.7856338737,0,7461.0794640846834,2991892.8650979581,0,247546.63480123822,0,492.61780325446404,1235.2700849899188,248289.28708297369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248289.28708297369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W316,FEL_period,Entage,1,kktg+aktg,10))","v":1},1724799.2850567598,0,0,2587.1989275851397,1722212.0861291748,16018961.743628744,0,24028.442615443113,15994933.3010133,58.323574655960215,541.67642534403979,1722153.7625545189,15994391.624587957,0,0,159.99999999999997,0,159.99999999999997,1722153.7625545189,8610.7688127725942,1730764.5313672915,15994231.624587957,79971.158122939785,16074202.782710897,862776.43121873541,1716.9250981252833,2152.6487653015251,0,863212.15488591173,2991892.8650979581,0,7479.7321627448946,2999372.5972607029,0,248289.28708297369,0,494.09568129511763,1238.9759570083927,249034.16735868697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249034.16735868697]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W317,FEL_period,Entage,1,kktg+aktg,10))","v":1},1730764.5313672915,0,0,2596.146797050937,1728168.3845702405,16074202.782710897,0,24111.304174066343,16050091.478536831,58.324101387104292,541.67589861289571,1728110.0604688535,16049549.802638218,0,0,159.99999999999997,0,159.99999999999997,1728110.0604688535,8640.550302344267,1736750.6107711978,16049389.802638218,80246.949013191086,16129636.751651408,863212.15488591173,1717.7921882229641,2153.7359067442217,0,863648.09860443301,2999372.5972607029,0,7498.4314931517574,3006871.0287538548,0,249034.16735868697,0,495.57799304378705,1242.6929468282158,249781.28231247139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249781.28231247139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W318,FEL_period,Entage,1,kktg+aktg,10))","v":1},1736750.6107711978,0,0,2605.1259161567964,1734145.4848550411,16129636.751651408,0,24194.455127477111,16105442.296523931,58.324626312222904,541.6753736877771,1734087.160228729,16104900.621150242,0,0,159.99999999999997,0,159.99999999999997,1734087.160228729,8670.4358011436452,1742757.5960298728,16104740.621150242,80523.703105751207,16185264.324255994,863648.09860443301,1718.6597162228215,2154.8235972205252,0,864084.26248543069,3006871.0287538548,0,7517.1775718846366,3014388.2063257396,0,249781.28231247139,0,497.06475180181809,1246.421087803348,250530.63864847293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250530.63864847293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W319,FEL_period,Entage,1,kktg+aktg,10))","v":1},1742757.5960298728,0,0,2614.1363940448091,1740143.4596358279,16185264.324255994,0,24277.89648638399,16160986.427769609,58.325149437414893,541.67485056258511,1740085.1344863905,16160444.752919046,0,0,159.99999999999997,0,159.99999999999997,1740085.1344863905,8700.4256724319512,1748785.5601588225,16160284.752919046,80801.423764595223,16241086.176683642,864084.26248543069,1719.5276823460069,2155.9118370077117,0,864520.64664009237,3014388.2063257396,0,7535.9705158143488,3021924.1768415538,0,250530.63864847293,0,498.5559709104611,1250.1604133878122,251282.24309095027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251282.24309095027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W320,FEL_period,Entage,1,kktg+aktg,10))","v":1},1748785.5601588225,0,0,2623.1783402382334,1746162.3818185842,16241086.176683642,0,24361.629265025462,16216724.547418617,58.325670768760006,541.67432923123999,1746104.0561478154,16216182.873089386,0,0,159.99999999999997,0,159.99999999999997,1746104.0561478154,8730.520280739076,1754834.5764285545,16216022.873089386,81080.11436544692,16297102.987454833,864520.64664009237,1720.3960868137838,2157.0006263831965,0,864957.25117966183,3021924.1768415538,80000,7754.8104421038843,3109678.9872836578,0,251282.24309095027,0,500.05166375099105,1253.9109571359963,252036.10238433527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252036.10238433527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W321,FEL_period,Entage,1,kktg+aktg,10))","v":1},1754834.5764285545,0,0,2632.2518646428316,1752202.3245639117,16297102.987454833,0,24445.65448118225,16272657.332973652,58.326190312317408,541.67380968768259,1752143.9983735993,16272115.659163963,0,0,159.99999999999997,0,159.99999999999997,1752143.9983735993,8760.7199918679962,1760904.7183654672,16271955.659163963,81359.778295819808,16353315.437459784,864957.25117966183,1721.2649298475269,2158.0899656245356,0,865394.07621543878,3109678.9872836578,0,7774.197468209145,3117453.1847518669,0,252036.10238433527,0,501.55184374482718,1257.6727527029523,252792.22329329341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252792.22329329341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W322,FEL_period,Entage,1,kktg+aktg,10))","v":1},1760904.7183654672,{"$f":"+IF(W322<=FEL_build*12,Y322,0)","v":0},{"$f":"IF($B$29=1,0,IF(X322<=FEL_period,(AA322+AB322)*kktg/12,0))","v":0},{"$f":"+(AA322+AB322)*aktg/12","v":2641.3570775482008},1758263.3612879189,16353315.437459784,0,{"$f":"+(AF322+AG322)*aktg/12","v":24529.973156189673},16328785.464303594,{"$f":"+fixktg-AK322","v":58.3267080741266},{"$f":"+IF(share_mode=1,AI322/(AI322+AE322),MIN(AI322/fixktg,1))*fixktg","v":541.6732919258734},1758205.0345798447,16328243.791011669,{"$f":"MAX((hal_bo-AL322*Z322-AM322),0)","v":0},{"$f":"+AN322*VLOOKUP(Entage+X322-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":0},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},0,{"$f":"+IF(share_mode2=1,AM322/(AM322+AL322),MIN(AM322/(AO322+AP322),1))*AO322\n+IF(share_mode3=1,AM322/(AM322+AL322),MIN(AM322/(AO322+AP322),1))*AP322","v":159.99999999999997},1758205.0345798447,{"$f":"+AS322*hozam/12","v":8791.0251728992225},1766996.0597527439,16328083.791011669,{"$f":"+AV322*hozam/12","v":81640.41895505834},16409724.209966727,865394.07621543878,{"$f":"+(AY322)*eaktg/12","v":1722.1342116687231},{"$f":"+(AY322-AZ322)*hozam2/12","v":2159.179855009425},{"$f":"+IF(W322=120,Prem,0)\n+IF(W322=180,Prem*0.5,0)\n+IF(W322=240,Prem*0.5,0)","v":0},{"$f":"+AY322-AZ322+BA322+BB322","v":865831.12185877946},3117453.1847518669,{"$f":"MIN(IF(AND(W322>12,MOD(W322,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD322+BE322)*hozam2/12","v":7793.6329618796663},3125246.8177137463,0,252792.22329329341,0,{"$f":"+(BI322-BJ322)*eaktg/12","v":503.05652435365386},{"$f":"+(BI322-BK322)*hozam/12","v":1261.4458338446987},253550.61260278444,0,0,0,{"$f":"+(BO322-BP322)*eaktg/12","v":0},{"$f":"+(BO322-BQ322)*hozam/12","v":0},0,0,0,0,{"$f":"+(BU322-BV322)*eaktg/12","v":0},{"$f":"+(BU322-BW322)*hozam/12","v":0},0,0,0,0,{"$f":"+(CA322-CB322)*eaktg/12","v":0},{"$f":"+(CA322-CC322)*hozam/12","v":0},0,0,0,0,{"$f":"+(CG322-CH322)*eaktg/12","v":0},{"$f":"+(CG322-CI322)*hozam/12","v":0},0,253550.61260278444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322,{"$f":"+ROUNDDOWN((W323-1)/12,0)+1","v":27},{"$f":"+IF(MOD((W323-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W323,FEL_period,Entage,1,kktg+aktg,10))","v":1},1766996.0597527439,0,0,2650.4940896291159,1764345.5656631149,16409724.209966727,0,24614.586314950091,16385109.623651776,58.327224060207641,541.67277593979236,1764287.2384390547,16384567.950875837,0,0,159.99999999999997,0,159.99999999999997,1764287.2384390547,8821.4361921952732,1773108.6746312499,16384407.950875837,81922.039754379177,16466329.990630217,865831.12185877946,1723.0039324989712,2160.2702948157012,0,866268.38822109613,3125246.8177137463,0,7813.117044284365,{"$f":"+BD323+BE323+BF323","v":3133059.9347580308},{"$f":"IF($W323=$DC$19,$DD$19,0)","v":0},253550.61260278444,{"$f":"BH323*$DQ$14","v":0},504.565719079541,1265.2302344185243,{"$f":"BI323-BJ323-BK323+BL323","v":254311.27711812343},{"$f":"IF($W323=$DC$20,$DD$20,0)","v":0},0,{"$f":"BN323*$DQ$14","v":0},0,0,{"$f":"BO323-BP323-BQ323+BR323","v":0},{"$f":"IF($W323=$DC$21,$DD$21,0)","v":0},0,{"$f":"BT323*$DQ$14","v":0},0,0,{"$f":"BU323-BV323-BW323+BX323","v":0},{"$f":"IF($W323=$DC$22,$DD$22,0)","v":0},0,{"$f":"BZ323*$DQ$14","v":0},0,0,{"$f":"CA323-CB323-CC323+CD323","v":0},{"$f":"IF($W323=$DC$23,$DD$23,0)","v":0},0,{"$f":"CF323*$DQ$14","v":0},0,0,{"$f":"CG323-CH323-CI323+CJ323","v":0},{"$f":"BM323+BS323+BY323+CE323+CK323","v":254311.27711812343}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W324,FEL_period,Entage,1,kktg+aktg,10))","v":1},{"$f":"+AU323","v":1773108.6746312499},0,0,2659.6630119468746,{"$f":"+AA324+AB324-AC324-AD324","v":1770449.0116193029},{"$f":"+AX323","v":16466329.990630217},{"$f":"+Y324-AB324","v":0},24699.494985945323,{"$f":"+AF324+AG324-AH324","v":16441630.495644271},58.327738276560581,541.67226172343942,{"$f":"+AE324-AJ324","v":1770390.6838810265},{"$f":"+AI324-AK324","v":16441088.823382547},0,0,159.99999999999997,{"$f":"+(AO324+AP324)-AR324","v":0},159.99999999999997,{"$f":"+AL324-AQ324","v":1770390.6838810265},8851.9534194051321,{"$f":"+AS324+AT324","v":1779242.6373004315},{"$f":"+AM324-AR324","v":16440928.823382547},82204.644116912736,{"$f":"+AV324+AW324","v":16523133.467499459},{"$f":"+BC323","v":866268.38822109613},1723.8740925599811,2161.3612853213403,0,866705.8754138574,{"$f":"+BG323","v":3133059.9347580308},0,7832.649836895077,3140892.5845949259,0,{"$f":"BH324+BM323","v":254311.27711812343},0,506.0794414650656,1269.0259883832919,255074.22366504167,0,{"$f":"BN324+BS323","v":0},0,0,0,0,0,{"$f":"BT324+BY323","v":0},0,0,0,0,0,{"$f":"BZ324+CE323","v":0},0,0,0,0,0,{"$f":"CF324+CK323","v":0},0,0,0,0,255074.22366504167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,27,0,{"$f":"IF($B$29=1,1,FundingFactor(W325,FEL_period,Entage,1,kktg+aktg,10))","v":1},1779242.6373004315,0,0,2668.8639559506469,1776573.7733444809,16523133.467499459,0,24784.700201249187,16498348.76729821,58.328250729165688,541.67174927083431,1776515.4450937517,16497807.095548939,0,0,159.99999999999997,0,159.99999999999997,1776515.4450937517,8882.5772254687581,1785398.0223192205,16497647.095548939,82488.235477744689,16580135.331026684,866705.8754138574,1724.7446920735763,2162.4528268044596,0,867143.58354858833,3140892.5845949259,0,7852.2314614873139,3148744.8160564131,0,255074.22366504167,0,507.59770509343292,1272.8331297997411,255839.45908974798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255839.45908974798]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,28,400000,{"$f":"IF($B$29=1,1,FundingFactor(W326,FEL_period,Entage,1,kktg+aktg,10))","v":1},1785398.0223192205,0,0,2678.0970334788303,1782719.9252857417,16580135.331026684,400000,25470.202996540025,16954665.128030144,57.085444533902887,542.91455546609711,1782662.8398412077,16954122.213474676,0,0,159.99999999999997,0,159.99999999999997,1782662.8398412077,8913.3141992060391,1791576.1540404137,16953962.213474676,84769.811067373375,17038732.024542049,867143.58354858833,1725.6157312616906,2163.5449195433166,0,867581.51273686998,3148744.8160564131,0,7871.8620401410326,3156616.6780965542,0,255839.45908974798,0,509.12052358859842,1276.6516928307969,256606.99025899018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256606.99025899018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W327,FEL_period,Entage,1,kktg+aktg,10))","v":1},1791576.1540404137,0,0,2687.3642310606206,1788888.789809353,17038732.024542049,0,25558.098036813069,17013173.926505234,57.085932010761667,542.91406798923833,1788831.7038773422,17012631.012437243,0,0,159.99999999999997,0,159.99999999999997,1788831.7038773422,8944.1585193867104,1797775.8623967289,17012471.012437243,85062.355062186209,17097533.36749943,867581.51273686998,1726.4872103463713,2164.637563816309,0,868019.66309033986,3156616.6780965542,0,7891.5416952413862,3164508.2197917956,0,256606.99025899018,0,510.6479106153904,1280.4817117418738,257376.82406011666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257376.82406011666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W328,FEL_period,Entage,1,kktg+aktg,10))","v":1},1797775.8623967289,0,0,2696.6637935950935,1795079.1986031339,17097533.36749943,0,25646.300051249142,17071887.06744818,57.086417814817992,542.91358218518201,1795022.1121853192,17071344.153865997,0,0,159.99999999999997,0,159.99999999999997,1795022.1121853192,8975.110560926596,1803997.2227462458,17071184.153865997,85355.920769329983,17156540.074635327,868019.66309033986,1727.3591295497763,2165.730759901975,0,868458.03472069197,3164508.2197917956,0,7911.2705494794891,3172419.490341275,0,257376.82406011666,0,512.17987987963215,1284.3232209011851,258148.96740113822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258148.96740113822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W329,FEL_period,Entage,1,kktg+aktg,10))","v":1},1803997.2227462458,0,0,2705.9958341193683,1801291.2269121264,17156540.074635327,0,25734.810111952989,17130805.264523372,57.086901951730283,542.91309804826972,1801234.1400101746,17130262.351425324,0,0,159.99999999999997,0,159.99999999999997,1801234.1400101746,9006.1707000508723,1810240.3107102255,17130102.351425324,85650.511757126616,17215752.863182452,868458.03472069197,1728.231489094177,2166.8245080789943,0,868896.62773967674,3172419.490341275,0,7931.0487258531866,3180350.5390671282,0,258148.96740113822,0,513.71644512826504,1288.1762547800497,258923.42721079002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258923.42721079002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W330,FEL_period,Entage,1,kktg+aktg,10))","v":1},1810240.3107102255,0,0,2715.3604660653377,1807524.9502441601,17215752.863182452,0,25823.629294773677,17189929.233887676,57.087384427139,542.912615572861,1807467.8628597329,17189386.321272105,0,0,159.99999999999997,0,159.99999999999997,1807467.8628597329,9037.3393142986642,1816505.2021740316,17189226.321272105,85946.131606360519,17275172.452878464,868896.62773967674,1729.1042892019566,2167.918808626187,0,869335.44225910108,3180350.5390671282,0,7950.8763476678205,3188301.4154147962,0,258923.42721079002,0,515.25762014947213,1292.0408479532027,259700.21043859376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259700.21043859376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W331,FEL_period,Entage,1,kktg+aktg,10))","v":1},1816505.2021740316,0,0,2724.7578032610472,1813780.4443707706,17275172.452878464,0,25912.758679317692,17249259.694199145,57.087865246665842,542.91213475333416,1813723.3565055239,17248716.782064393,0,0,159.99999999999997,0,159.99999999999997,1813723.3565055239,9068.6167825276189,1822791.9732880516,17248556.782064393,86242.783910321959,17334799.565974716,869335.44225910108,1729.977530095611,2169.0136618225138,0,869774.47839082801,3188301.4154147962,0,7970.7535385369911,3196272.1689533331,0,259700.21043859376,0,516.80341877280159,1295.9170350991049,260479.32405492009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260479.32405492009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W332,FEL_period,Entage,1,kktg+aktg,10))","v":1},1822791.9732880516,0,0,2734.1879599320769,1820057.7853281195,17334799.565974716,0,26002.199348962069,17308797.366625752,57.08834441591398,542.91165558408602,1820000.6969837036,17308254.45497017,0,0,159.99999999999997,0,159.99999999999997,1820000.6969837036,9100.0034849185176,1829100.7004686221,17308094.45497017,86540.47227485085,17394634.927245021,869774.47839082801,1730.8512119977477,2170.1090679470753,0,870213.73624677723,3196272.1689533331,80000,8190.6804223833324,3284462.8493757164,0,260479.32405492009,0,518.3538548692909,1299.8048510002538,261260.77505105105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261260.77505105105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W333,FEL_period,Entage,1,kktg+aktg,10))","v":1},1829100.7004686221,0,0,2743.6510507029329,1826357.0494179192,17394634.927245021,0,26091.952390867529,17368542.974854153,57.088821940467938,542.91117805953206,1826299.9605959789,17368000.063676093,0,0,159.99999999999997,0,159.99999999999997,1826299.9605959789,9131.4998029798935,1835431.4603989588,17367840.063676093,86839.200318380463,17454679.263994474,870213.73624677723,1731.7253351310865,2171.2050272791153,0,870653.21593892528,3284462.8493757164,0,8211.1571234392904,3292674.0064991559,0,261260.77505105105,0,519.90894235159158,1303.7043305434972,262044.57043924296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262044.57043924296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W334,FEL_period,Entage,1,kktg+aktg,10))","v":1},1835431.4603989588,0,0,2753.1471905984381,1832678.3132083602,17454679.263994474,0,26182.01889599171,17428497.245098483,57.089297825894278,542.91070217410572,1832621.2239105343,17427954.33439631,0,0,159.99999999999997,0,159.99999999999997,1832621.2239105343,9163.1061195526709,1841784.3300300869,17427794.33439631,87138.971671981548,17514933.30606829,870653.21593892528,1732.5998997184613,2172.3015400980171,0,871092.91757930489,3292674.0064991559,0,8231.6850162478895,3300905.6915154038,0,262044.57043924296,0,521.46869517409345,1307.6155087203445,262830.71725278924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262830.71725278924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W335,FEL_period,Entage,1,kktg+aktg,10))","v":1},1841784.3300300869,0,0,2762.6764950451302,1839021.6535350417,17514933.30606829,0,26272.399959102433,17488660.906109188,57.089772077741259,542.91022792225874,1838964.563762964,17488117.995881267,0,0,159.99999999999997,0,159.99999999999997,1838964.563762964,9194.8228188148187,1848159.3865817788,17487957.995881267,87439.789979406327,17575397.785860673,871092.91757930489,1733.4749059828166,2173.3986066833049,0,871532.84128000541,3300905.6915154038,0,8252.2642287885083,3309157.9557441925,0,262830.71725278924,0,523.03312733305052,1311.5384206272809,263619.2225460835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263619.2225460835]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W336,FEL_period,Entage,1,kktg+aktg,10))","v":1},1848159.3865817788,0,0,2772.2390798726678,1845387.1475019061,17575397.785860673,0,26363.096678791004,17549034.689181883,57.090244701538722,542.90975529846128,1845330.0572572045,17548491.779426586,0,0,159.99999999999997,0,159.99999999999997,1845330.0572572045,9226.6502862860234,1854556.7075434907,17548331.779426586,87741.658897132918,17636073.438323718,871532.84128000541,1734.3503541472107,2174.4962273146452,0,871972.98715317284,3309157.9557441925,0,8272.8948893604811,3317430.8506335528,0,263619.2225460835,0,524.60225286670618,1315.4731014660838,264410.09339468286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264410.09339468286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,28,0,{"$f":"IF($B$29=1,1,FundingFactor(W337,FEL_period,Entage,1,kktg+aktg,10))","v":1},1854556.7075434907,0,0,2781.8350613152361,1851774.8724821755,17636073.438323718,0,26454.110157485575,17609619.328166232,57.09071570279832,542.90928429720168,1851717.7817664726,17609076.418881934,0,0,159.99999999999997,0,159.99999999999997,1851717.7817664726,9258.588908832362,1860976.3706753049,17608916.418881934,88044.582094409663,17696961.000976343,871972.98715317284,1735.2262444348137,2175.594402271845,0,872413.3553110098,3317430.8506335528,0,8293.5771265838812,3325724.4277601368,0,264410.09339468286,0,526.17608585541882,1319.4195865441372,265203.33689537161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265203.33689537161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,29,400000,{"$f":"IF($B$29=1,1,FundingFactor(W338,FEL_period,Entage,1,kktg+aktg,10))","v":1},1860976.3706753049,0,0,2791.464556012957,1858184.9061192919,17696961.000976343,400000,27145.441501464509,18069815.559474878,55.946954918857841,544.05304508114216,1858128.9591643731,18069271.506429795,0,0,159.99999999999997,0,159.99999999999997,1858128.9591643731,9290.644795821865,1867419.6039601951,18069111.506429795,90345.557532148974,18159457.063961945,872413.3553110098,1736.1025770689093,2176.693131834852,0,872853.94586577569,3325724.4277601368,0,8314.3110694003426,3334038.7388295373,0,265203.33689537161,0,527.75464042178953,1323.3779112747491,265998.96016622457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265998.96016622457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W339,FEL_period,Entage,1,kktg+aktg,10))","v":1},1867419.6039601951,0,0,2801.1294059402921,1864618.4745542549,18159457.063961945,0,27239.185595942919,18132217.878366001,55.947404128712265,544.05259587128774,1864562.5271501262,18131673.825770129,0,0,159.99999999999997,0,159.99999999999997,1864562.5271501262,9322.8126357506317,1873885.3397858769,18131513.825770129,90657.569128850635,18222171.394898981,872853.94586577569,1736.9793522728935,2177.7924162837567,0,873294.75892978651,3334038.7388295373,0,8335.0968470738426,3342373.8356766109,0,265998.96016622457,0,529.33793073078687,1327.3481111774688,266796.97034667124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266796.97034667124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W340,FEL_period,Entage,1,kktg+aktg,10))","v":1},1873885.3397858769,0,0,2810.8280096788153,1871074.5117761982,18222171.394898981,0,27333.257092348471,18194838.137806632,55.947851795769566,544.05214820423043,1871018.5639244025,18194294.085658427,0,0,159.99999999999997,0,159.99999999999997,1871018.5639244025,9355.092819622012,1880373.6567440245,18194134.085658427,90970.670428292127,18285104.756086718,873294.75892978651,1737.8565702702751,2178.8922558987906,0,873735.79461541504,3342373.8356766109,0,8355.9345891915273,3350729.7702658023,0,266796.97034667124,0,530.92597098987574,1331.3302218784067,267597.3745975598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267597.3745975598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W341,FEL_period,Entage,1,kktg+aktg,10))","v":1},1880373.6567440245,0,0,2820.5604851160365,1877553.0962589085,18285104.756086718,0,27427.657134130073,18257677.098952588,55.948297925258089,544.05170207474191,1877497.1479609832,18257133.047250513,0,0,159.99999999999997,0,159.99999999999997,1877497.1479609832,9387.4857398049153,1886884.633700788,18256973.047250513,91284.865236252561,18348257.912486766,873735.79461541504,1738.7342312846758,2179.992650960326,0,874177.05303509068,3350729.7702658023,0,8376.8244256645048,3359106.594691467,0,267597.3745975598,0,532.51877544914396,1335.3242791105533,268400.18010122119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268400.18010122119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W342,FEL_period,Entage,1,kktg+aktg,10))","v":1},1886884.633700788,0,0,2830.3269505511817,1884054.3067502368,18348257.912486766,0,27522.386868730147,18320735.525618035,55.948742522388329,544.05125747761167,1883998.3580077144,18320191.474360559,0,0,159.99999999999997,0,159.99999999999997,1883998.3580077144,9419.9917900385717,1893418.3497977529,18320031.474360559,91600.157371802794,18411631.631732363,874177.05303509068,1739.6123355398304,2181.0936017488771,0,874618.53430129972,3359106.594691467,0,8397.7664867286676,3367504.3611781956,0,268400.18010122119,0,534.11635840143015,1339.3303187140989,269205.39406153385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,269205.39406153385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W343,FEL_period,Entage,1,kktg+aktg,10))","v":1},1893418.3497977529,0,0,2840.1275246966293,1890578.2222730564,18411631.631732363,0,27617.447447598544,18384014.184284765,55.949185592353956,544.05081440764604,1890522.273087464,18383470.133470356,0,0,159.99999999999997,0,159.99999999999997,1890522.273087464,9452.6113654373203,1899974.8844529013,18383310.133470356,91916.550667351767,18475226.684137709,874618.53430129972,1740.4908832595863,2182.1951085451005,0,875060.23852658528,3367504.3611781956,0,8418.7609029454889,3375923.122081141,0,269205.39406153385,0,535.71873418245229,1343.3483766367569,270013.02370398812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270013.02370398812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W344,FEL_period,Entage,1,kktg+aktg,10))","v":1},1899974.8844529013,0,0,2849.9623266793515,1897124.9221262219,18475226.684137709,0,27712.840026206559,18447513.844111502,55.949627140331472,544.05037285966853,1897068.9724990816,18446969.793738641,0,0,159.99999999999997,0,159.99999999999997,1897068.9724990816,9485.344862495409,1906554.3173615769,18446809.793738641,92234.048968693198,18539043.842707332,875060.23852658528,1741.3698746679047,2183.297171629793,0,875502.16582354717,3375923.122081141,80000,8639.8078052028523,3464562.9298863439,0,270013.02370398812,0,537.32591717093635,1347.3784889340857,270823.07627575123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270823.07627575123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W345,FEL_period,Entage,1,kktg+aktg,10))","v":1},1906554.3173615769,0,0,2859.8314760423655,1903694.4858855347,18539043.842707332,0,27808.565764060997,18511235.27694327,55.9500671714801,544.0499328285199,1903638.5358183631,18510691.22701044,0,0,159.99999999999997,0,159.99999999999997,1903638.5358183631,9518.1926790918151,1913156.7284974549,18510531.22701044,92552.656135052195,18603083.883145493,875502.16582354717,1742.2493099888588,2184.3997912838959,0,875944.31630484224,3464562.9298863439,0,8661.4073247158594,3473224.3372110599,0,270823.07627575123,0,538.93792178874492,1351.4206917698125,271635.55904573231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,271635.55904573231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W346,FEL_period,Entage,1,kktg+aktg,10))","v":1},1913156.7284974549,0,0,2869.7350927461825,1910286.9934047088,18603083.883145493,0,27904.625824718238,18575179.257320773,55.950505690942464,544.04949430905754,1910231.0428990179,18574635.207826465,0,0,159.99999999999997,0,159.99999999999997,1910231.0428990179,9551.1552144950892,1919782.1981135129,18574475.207826465,92872.376039132316,18667347.583865598,875944.31630484224,1743.129189446636,2185.5029677884891,0,876386.69008318405,3473224.3372110599,0,8683.0608430276498,3481907.3980540875,0,271635.55904573231,0,540.5547625010073,1355.4750214161566,272450.47930464748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272450.47930464748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W347,FEL_period,Entage,1,kktg+aktg,10))","v":1},1919782.1981135129,0,0,2879.6732971702691,1916902.5248163426,18667347.583865598,0,28001.021375798391,18639346.5624898,55.95094270384368,544.04905729615632,1916846.5738736389,18638802.513432503,0,0,159.99999999999997,0,159.99999999999997,1916846.5738736389,9584.2328693681939,1926430.8067430072,18638642.513432503,93193.212567162511,18731835.725999665,876386.69008318405,1744.009513265536,2186.606701424796,0,876829.28727134329,3481907.3980540875,0,8704.7684951352185,3490612.1665492225,0,272450.47930464748,0,542.17645381624845,1359.5415142541563,273267.84436508542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273267.84436508542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W348,FEL_period,Entage,1,kktg+aktg,10))","v":1},1926430.8067430072,0,0,2889.6462101145103,1923541.1605328927,18731835.725999665,0,28097.753588999494,18703737.972410664,55.951378215292493,544.04862178470751,1923485.2091546773,18703193.923788879,0,0,159.99999999999997,0,159.99999999999997,1923485.2091546773,9617.4260457733853,1933102.6352004507,18703033.923788879,93515.16961894439,18796549.093407825,876829.28727134329,1744.8902816699731,2187.7109924741831,0,877272.10798214749,3490612.1665492225,0,8726.5304163730561,3499338.6969655957,0,273267.84436508542,0,543.80301028651991,1363.6202067739944,274087.66156157287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,274087.66156157287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,29,0,{"$f":"IF($B$29=1,1,FundingFactor(W349,FEL_period,Entage,1,kktg+aktg,10))","v":1},1933102.6352004507,0,0,2899.6539528006761,1930202.98124765,18796549.093407825,0,28194.823640111736,18768354.269767713,55.951812230380369,544.04818776961963,1930147.0294354197,18767810.221579943,0,0,159.99999999999997,0,159.99999999999997,1930147.0294354197,9650.735147177098,1939797.7645825967,18767650.221579943,93838.251107899705,18861488.472687844,877272.10798214749,1745.7714948844734,2188.8158412181574,0,877715.15232848108,3499338.6969655957,0,8748.346742413989,3508087.0437080096,0,274087.66156157287,0,545.43444650752997,1367.7111355753266,274909.93825064064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,274909.93825064064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349,30,400000,{"$f":"IF($B$29=1,1,FundingFactor(W350,FEL_period,Entage,1,kktg+aktg,10))","v":1},1939797.7645825967,0,0,2909.6966468738951,1936888.0679357229,18861488.472687844,400000,28892.232709031767,19232596.239978813,54.896606070226881,545.10339392977312,1936833.1713296527,19232051.136584882,0,0,159.99999999999997,0,159.99999999999997,1936833.1713296527,9684.1658566482638,1946517.3371863009,19231891.136584882,96159.45568292441,19328050.592267808,877715.15232848108,1746.6531531336771,2189.9212479383682,0,878158.4204232858,3508087.0437080096,0,8770.2176092700229,3516857.2613172797,0,274909.93825064064,0,547.0707771187748,1371.8143373676091,275734.68181088945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275734.68181088945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W351,FEL_period,Entage,1,kktg+aktg,10))","v":1},1946517.3371863009,0,0,2919.7760057794512,1943597.5611805215,19328050.592267808,0,28992.075888401709,19299058.516379405,54.897020996362357,545.10297900363764,1943542.6641595252,19298513.4134004,0,0,159.99999999999997,0,159.99999999999997,1943542.6641595252,9717.7133207976258,1953260.3774803227,19298353.4134004,96491.767067002002,19394845.180467401,878158.4204232858,1747.5352566423387,2191.0272129166083,0,878601.91237956006,3516857.2613172797,0,8792.1431532931983,3525649.4044705727,0,275734.68181088945,0,548.71201680366994,1375.9298489704288,276561.89964305621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276561.89964305621]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W352,FEL_period,Entage,1,kktg+aktg,10))","v":1},1953260.3774803227,0,0,2929.8905662204838,1950330.4869141022,19394845.180467401,0,29092.267770701099,19365752.912696701,54.897434496330902,545.1025655036691,1950275.5894796059,19365207.810131196,0,0,159.99999999999997,0,159.99999999999997,1950275.5894796059,9751.3779473980303,1960026.9674270039,19365047.810131196,96825.239050655975,19461873.049181852,878601.91237956006,1748.4178056353246,2192.1337364348115,0,879045.62831035955,3525649.4044705727,0,8814.1235111764308,3534463.5279817493,0,276561.89964305621,0,550.35818028968185,1380.0577073138327,277391.59917008039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277391.59917008039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W353,FEL_period,Entage,1,kktg+aktg,10))","v":1},1960026.9674270039,0,0,2940.0404511405054,1957086.9269758633,19461873.049181852,0,29192.809573772774,19432680.239608079,54.897846574972959,545.10215342502704,1957032.0291292884,19432135.137454655,0,0,159.99999999999997,0,159.99999999999997,1957032.0291292884,9785.1601456464414,1966817.1892749348,19431975.137454655,97159.875687273277,19529135.01314193,879045.62831035955,1749.3008003376153,2193.2408187750548,0,879489.568328797,3534463.5279817493,0,8836.158819954373,3543299.6868017036,0,277391.59917008039,0,552.00928234845992,1384.1979494386596,278223.78783717059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278223.78783717059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W354,FEL_period,Entage,1,kktg+aktg,10))","v":1},1966817.1892749348,0,0,2950.2257839124018,1963866.9634910224,19529135.01314193,0,29293.702519712893,19499841.310622219,54.898257237112716,545.10174276288728,1963812.0652337852,19499296.208879456,0,0,159.99999999999997,0,159.99999999999997,1963812.0652337852,9819.0603261689266,1973631.1255599542,19499136.208879456,97495.681044397279,19596631.889923852,879489.568328797,1750.1842409743058,2194.3484602195567,0,879933.73254804232,3543299.6868017036,0,8858.2492170042588,3552157.9360187077,0,278223.78783717059,0,553.66533779596944,1388.3506124968728,279058.47311187151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279058.47311187151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W355,FEL_period,Entage,1,kktg+aktg,10))","v":1},1973631.1255599542,0,0,2960.4466883399309,1970670.6788716142,19596631.889923852,0,29394.947834885777,19567236.942088965,54.898666487558899,545.1013335124411,1970615.7802051266,19566691.840755451,0,0,159.99999999999997,0,159.99999999999997,1970615.7802051266,9853.0789010256321,1980468.8591061523,19566531.840755451,97832.65920377725,19664364.49995923,879933.73254804232,1751.0681277706042,2195.4566610506795,0,880378.12108132243,3552157.9360187077,0,8880.3948400467689,3561038.3308587545,0,279058.47311187151,0,555.3263614926243,1392.5157337518942,279895.66248413076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279895.66248413076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W356,FEL_period,Entage,1,kktg+aktg,10))","v":1},1980468.8591061523,0,0,2970.7032886592283,1977498.1558174931,19664364.49995923,0,29496.546749938843,19634867.953209292,54.899074331104089,545.10092566889591,1977443.2567431619,19634322.852283623,0,0,159.99999999999997,0,159.99999999999997,1977443.2567431619,9887.2162837158085,1987330.4730268777,19634162.852283623,98170.814261418112,19732333.666545041,880378.12108132243,1751.9524609518314,2196.5654215509262,0,880822.73404192145,3561038.3308587545,80000,9102.5958271468862,3650140.9266859014,0,279895.66248413076,0,556.99236834342025,1396.6933505789368,280735.36346636631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,280735.36346636631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W357,FEL_period,Entage,1,kktg+aktg,10))","v":1},1987330.4730268777,0,0,2980.9957095403165,1984349.4773173374,19732333.666545041,0,29598.500499817557,19702735.166045222,54.899480772524839,545.10051922747516,1984294.577836565,19702190.065525994,0,0,159.99999999999997,0,159.99999999999997,1984294.577836565,9921.4728891828254,1994216.0507257478,19702030.065525994,98510.150327629977,19800540.215853624,880822.73404192145,1752.8372407434235,2197.6747420029446,0,881267.57154318097,3650140.9266859014,0,9125.3523167147523,3659266.2790026162,0,280735.36346636631,0,558.6633732980689,1400.8835004653411,281577.58359353361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,281577.58359353361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W358,FEL_period,Entage,1,kktg+aktg,10))","v":1},1994216.0507257478,0,0,2991.3240760886215,1991224.7266496592,19800540.215853624,0,29700.810323780432,19770839.405529842,54.899885816582241,545.10011418341776,1991169.8267638427,19770294.30541566,0,0,159.99999999999997,0,159.99999999999997,1991169.8267638427,9955.8491338192125,2001125.6758976618,19770134.30541566,98850.671527078302,19868984.976942737,881267.57154318097,1753.72246737093,2198.7846226895249,0,881712.63369849953,3659266.2790026162,0,9148.1656975065398,3668414.4447001228,0,281577.58359353361,0,560.33939135113189,1405.0862210109124,282422.33042319334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282422.33042319334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W359,FEL_period,Entage,1,kktg+aktg,10))","v":1},2001125.6758976618,0,0,3001.6885138464927,1998123.9873838152,19868984.976942737,0,29803.477465414104,19839181.499477323,54.900289468021469,545.09971053197853,1998069.0870943472,19838636.399766792,0,0,159.99999999999997,0,159.99999999999997,1998069.0870943472,9990.345435471736,2008059.432529819,19838476.399766792,99192.381998833953,19937668.781765625,881712.63369849953,1754.6081410600138,2199.8950638935989,0,882157.92062133318,3668414.4447001228,0,9171.0361117503071,3677585.480811873,0,282422.33042319334,0,562.0204375421547,1409.3015499282558,283269.61153557943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283269.61153557943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W360,FEL_period,Entage,1,kktg+aktg,10))","v":1},2008059.432529819,0,0,3012.0891487947283,2005047.3433810242,19937668.781765625,0,29906.503172648434,19907762.278592978,54.900691731571783,545.09930826842822,2004992.4426892926,19907217.17928471,0,0,159.99999999999997,0,159.99999999999997,2004992.4426892926,10024.962213446463,2015017.404902739,19907057.17928471,99535.285896423549,20006592.465181135,882157.92062133318,1755.4942620364529,2201.0060658982416,0,882603.432425195,3677585.480811873,0,9193.9637020296814,3686779.4445139025,0,283269.61153557943,0,563.70652695580304,1413.5295250431179,284119.4345336667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284119.4345336667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,30,0,{"$f":"IF($B$29=1,1,FundingFactor(W361,FEL_period,Entage,1,kktg+aktg,10))","v":1},2015017.404902739,0,0,3022.5261073541083,2011994.8787953849,20006592.465181135,0,30009.888697771701,19976582.576483361,54.901092611947092,545.09890738805291,2011939.9777027729,19976037.477575973,0,0,159.99999999999997,0,159.99999999999997,2011939.9777027729,10059.699888513866,2021999.6775912868,19975877.477575973,99879.387387879848,20075756.864963852,882603.432425195,1756.380830526138,2202.1176289866721,0,883049.1692236556,3686779.4445139025,0,9216.9486112847571,3695996.3931251871,0,284119.4345336667,0,565.39767472199674,1417.7701842947233,284971.80704323942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284971.80704323942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,31,400000,{"$f":"IF($B$29=1,1,FundingFactor(W362,FEL_period,Entage,1,kktg+aktg,10))","v":1},2021999.6775912868,0,0,3032.9995163869298,2018966.6780748998,20075756.864963852,400000,30713.635297445773,20445043.229666404,53.92536825882928,546.07463174117072,2018912.7527066411,20444497.155034665,0,0,159.99999999999997,0,159.99999999999997,2018912.7527066411,10094.563763533204,2029007.3164701744,20444337.155034665,102221.68577517332,20546558.840809837,883049.1692236556,1757.2678467550747,2203.229753442251,0,883495.13113034272,3695996.3931251871,0,9239.9909828129676,3705236.384108,0,284971.80704323942,0,567.09389601604641,1422.0235657361166,285826.73671295948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285826.73671295948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W363,FEL_period,Entage,1,kktg+aktg,10))","v":1},2029007.3164701744,0,0,3043.5109747052611,2025963.8054954691,20546558.840809837,0,30819.838261214754,20515739.002548624,53.925752355474174,546.07424764452583,2025909.8797431136,20515192.92830098,0,0,159.99999999999997,0,159.99999999999997,2025909.8797431136,10129.549398715568,2036039.4291418293,20515032.92830098,102575.16464150489,20617608.092942484,883495.13113034272,1758.1553109493818,2204.3424395484831,0,883941.31825894176,3705236.384108,0,9263.0909602699994,3714499.4750682698,0,285826.73671295948,0,568.79520605878929,1426.2897075345036,286684.23121443519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286684.23121443519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W364,FEL_period,Entage,1,kktg+aktg,10))","v":1},2036039.4291418293,0,0,3054.0591437127437,2032985.3699981165,20617608.092942484,0,30926.412139413722,20586681.680803072,53.926135130961825,546.07386486903818,2032931.4438629856,20586135.606938202,0,0,159.99999999999997,0,159.99999999999997,2032931.4438629856,10164.657219314928,2043096.1010823005,20585975.606938202,102929.87803469099,20688905.484972894,883941.31825894176,1759.043223335294,2205.4556875890162,0,884387.73072319548,3714499.4750682698,0,9286.2486876706735,3723785.7237559403,0,286684.23121443519,0,570.50162011672603,1430.5686479715923,287544.2982422901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287544.2982422901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W365,FEL_period,Entage,1,kktg+aktg,10))","v":1},2043096.1010823005,0,0,3064.6441516234504,2040031.4569306772,20688905.484972894,0,31033.358227459339,20657872.126745436,53.926516589783091,546.07348341021691,2039977.5304140875,20657326.053262025,0,0,159.99999999999997,0,159.99999999999997,2039977.5304140875,10199.887652070438,2050177.418066158,20657166.053262025,103285.83026631012,20760451.883528337,884387.73072319548,1759.931584139159,2206.5694978476408,0,884834.36863690405,3723785.7237559403,0,9309.4643093898503,3733095.18806533,0,287544.2982422901,0,572.2131535021573,1434.8604254439397,288406.94551423186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288406.94551423186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W366,FEL_period,Entage,1,kktg+aktg,10))","v":1},2050177.418066158,0,0,3075.2661270992371,2047102.1519390587,20760451.883528337,0,31140.677825292503,20729311.205703046,53.926896736413596,546.0731032635864,2047048.2250423222,20728765.132599782,0,0,159.99999999999997,0,159.99999999999997,2047048.2250423222,10235.241125211611,2057283.4661675338,20728605.132599782,103643.0256629989,20832248.158262782,884834.36863690405,1760.820393587439,2207.6838706082913,0,885281.23211392493,3733095.18806533,0,9332.7379701633236,3742427.9260354931,0,288406.94551423186,0,573.92982157332142,1439.1650784632927,289272.18077112181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,289272.18077112181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W367,FEL_period,Entage,1,kktg+aktg,10))","v":1},2057283.4661675338,0,0,3085.9251992513005,2054197.5409682824,20832248.158262782,0,31248.372237394171,20800999.786025386,53.927275575314184,546.07272442468582,2054143.6136927071,20800453.713300962,0,0,159.99999999999997,0,159.99999999999997,2054143.6136927071,10270.718068463535,2064414.3317611706,20800293.713300962,104001.46856650482,20904295.181867465,885281.23211392493,1761.7096519067106,2208.7988061550454,0,885728.32126817328,3742427.9260354931,0,9356.0698150887329,3751783.9958505817,0,289272.18077112181,0,575.6516397345323,1443.4826456569365,290140.01177704422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,290140.01177704422]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W368,FEL_period,Entage,1,kktg+aktg,10))","v":1},2064414.3317611706,0,0,3096.6214976417559,2061317.7102635289,20904295.181867465,0,31356.442772801194,20872938.739094663,53.927653110930805,546.07234688906919,2061263.782610418,20872392.666747775,0,0,159.99999999999997,0,159.99999999999997,2061263.782610418,10306.31891305209,2071570.1015234701,20872232.666747775,104361.16333373886,20976593.830081515,885728.32126817328,1762.5993593236647,2209.9143047721241,0,886175.63621362182,3751783.9958505817,80000,9579.4599896264535,3841363.4558402081,0,290140.01177704422,0,577.37862343631798,1447.8131657680394,291010.44631937594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291010.44631937594]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W369,FEL_period,Entage,1,kktg+aktg,10))","v":1},2071570.1015234701,0,0,3107.3551522852049,2068462.7463711849,20976593.830081515,0,31464.890745122273,20945128.939336393,53.928029347695087,546.07197065230491,2068408.8183418373,20944582.86736574,0,0,159.99999999999997,0,159.99999999999997,2068408.8183418373,10342.044091709186,2078750.8624335465,20944422.86736574,104722.1143368287,21049144.98170257,886175.63621362182,1763.4895160651074,2211.0303667438916,0,886623.17706430063,3841363.4558402081,0,9603.4086396005205,3850966.8644798086,0,291010.44631937594,0,579.11078817555813,1452.1566776560019,291883.49220885639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291883.49220885639]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W370,FEL_period,Entage,1,kktg+aktg,10))","v":1},2078750.8624335465,0,0,3118.1262936503194,2075632.7361398961,21049144.98170257,0,31573.717472553853,21017571.264230017,53.928404290023536,546.07159570997646,2075578.8077356061,21017025.192634307,0,0,159.99999999999997,0,159.99999999999997,2075578.8077356061,10377.89403867803,2085956.7017742842,21016865.192634307,105084.32596317153,21121949.51859748,886623.17706430063,1764.3801223579583,2212.1469923548566,0,887070.94393429754,3850966.8644798086,0,9627.4171611995207,3860594.2816410083,0,291883.49220885639,0,580.84814949562417,1456.5132202968041,292759.15727965761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292759.15727965761]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W371,FEL_period,Entage,1,kktg+aktg,10))","v":1},2085956.7017742842,0,0,3128.9350526614257,2082827.7667216228,21121949.51859748,0,31682.924277896218,21090266.594319582,53.928777942317993,546.07122205768201,2082773.8379436804,21089720.523097523,0,0,159.99999999999997,0,159.99999999999997,2082773.8379436804,10413.869189718402,2093187.7071333989,21089560.523097523,105447.80261548761,21195008.325713009,887070.94393429754,1765.2711784292521,2213.2641818896705,0,887518.936937758,3860594.2816410083,0,9651.4857041025207,3870245.7673451109,0,292759.15727965761,0,582.59072298651859,1460.8828327833555,293637.44938945444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293637.44938945444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W372,FEL_period,Entage,1,kktg+aktg,10))","v":1},2093187.7071333989,0,0,3139.781560700098,2090047.9255726987,21195008.325713009,0,31792.512488569511,21163215.813224439,53.929150308965973,546.07084969103403,2089993.9964223898,21162669.742374748,0,0,159.99999999999997,0,159.99999999999997,2089993.9964223898,10449.969982111948,2100443.9664045018,21162509.742374748,105812.54871187372,21268322.291086622,887518.936937758,1766.1626845061382,2214.3819356331296,0,887967.15618888498,3870245.7673451109,0,9675.6144183627766,3879921.3817634736,0,293637.44938945444,0,584.33852428501427,1465.265554325847,294518.37641949527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,294518.37641949527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372,31,0,{"$f":"IF($B$29=1,1,FundingFactor(W373,FEL_period,Entage,1,kktg+aktg,10))","v":1},2100443.9664045018,0,0,3150.6659496067527,2097293.300454895,21268322.291086622,0,31902.483436629929,21236419.807649992,53.9295213943401,546.0704786056599,2097239.3709335006,21235873.737171385,0,0,159.99999999999997,0,159.99999999999997,2097239.3709335006,10486.196854667503,2107725.5677881679,21235713.737171385,106178.56868585692,21341892.305857241,887967.15618888498,1767.0546408158809,2215.5002538701729,0,888415.60180193931,3879921.3817634736,0,9699.803454408684,3889621.1852178825,0,294518.37641949527,0,586.09156907479553,1469.6614242521025,295401.94627467258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,295401.94627467258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,373,32,400000,{"$f":"IF($B$29=1,1,FundingFactor(W374,FEL_period,Entage,1,kktg+aktg,10))","v":1},2107725.5677881679,0,0,3161.5883516822519,2104563.9794364856,21341892.305857241,400000,32612.83845878586,21709279.467398454,53.025392162377784,546.97460783762222,2104510.9540443234,21708732.492790617,0,0,159.99999999999997,0,159.99999999999997,2104510.9540443234,10522.554770221617,2115033.5088145449,21708572.492790617,108542.86246395309,21817115.355254572,888415.60180193931,1767.9470475858591,2216.6191368858836,0,888864.27389123931,3889621.1852178825,0,9724.0529630447054,3899345.238180927,0,295401.94627467258,0,587.84987308659845,1474.0704820079297,296288.16688359389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296288.16688359389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W375,FEL_period,Entage,1,kktg+aktg,10))","v":1},2115033.5088145449,0,0,3172.5502632218172,2111860.958551323,21817115.355254572,0,32725.673032881856,21784389.682221688,53.025748439747872,546.97425156025213,2111807.9328028834,21783842.707970127,0,0,159.99999999999997,0,159.99999999999997,2111807.9328028834,10559.039664014417,2122366.9724668977,21783682.707970127,108918.41353985063,21892601.121509977,888864.27389123931,1768.8399050435662,2217.7385849654893,0,889313.17257116118,3899345.238180927,0,9748.363095452316,3909093.6012763795,0,296288.16688359389,0,589.61345209835179,1478.4927671574778,297177.04619865306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297177.04619865306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W376,FEL_period,Entage,1,kktg+aktg,10))","v":1},2122366.9724668977,0,0,3183.5504587003466,2119183.4220081973,21892601.121509977,0,32838.901682264965,21859762.219827712,53.026103490827495,546.9738965091725,2119130.3959047063,21859215.245931201,0,0,159.99999999999997,0,159.99999999999997,2119130.3959047063,10595.651979523531,2129726.04788423,21859055.245931201,109295.276229656,21968350.522160858,889313.17257116118,1769.7332134166106,2218.8585983943613,0,889762.29795613885,3909093.6012763795,0,9772.734003190948,3918866.3352795704,0,297177.04619865306,0,591.38232193531951,1482.9283193835888,298068.59219610132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298068.59219610132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W377,FEL_period,Entage,1,kktg+aktg,10))","v":1},2129726.04788423,0,0,3194.5890718263449,2126531.4588124035,21968350.522160858,0,32952.525783241283,21935397.996377617,53.026457319790438,546.97354268020956,2126478.4323550835,21934851.022834938,0,0,159.99999999999997,0,159.99999999999997,2126478.4323550835,10632.392161775417,2137110.8245168589,21934691.022834938,109673.45511417469,22044364.477949113,889762.29795613885,1770.6269729327162,2219.9791774580153,0,890211.65016066411,3918866.3352795704,0,9797.1658381989255,3928663.5011177692,0,298068.59219610132,0,593.15649847024156,1487.3771784881556,298962.81287611928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298962.81287611928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W378,FEL_period,Entage,1,kktg+aktg,10))","v":1},2137110.8245168589,0,0,3205.6662367752883,2133905.1582800834,22044364.477949113,0,33066.546716923665,22011297.931232188,53.026809930796503,546.9731900692035,2133852.1314701526,22010750.958042119,0,0,159.99999999999997,0,159.99999999999997,2133852.1314701526,10669.260657350764,2144521.3921275032,22010590.958042119,110052.95479021058,22120643.912832331,890211.65016066411,1771.5211838197213,2221.1003224421106,0,890661.2292992865,3928663.5011177692,0,9821.658752794423,3938485.1598705635,0,298962.81287611928,0,594.93599762347731,1491.8393843924789,299859.71626288828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,299859.71626288828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W379,FEL_period,Entage,1,kktg+aktg,10))","v":1},2144521.3921275032,0,0,3216.7820881912544,2141304.6100393119,22120643.912832331,0,33180.965869248495,22087462.946963083,53.027161327992076,546.97283867200792,2141251.5828779838,22086915.974124409,0,0,159.99999999999997,0,159.99999999999997,2141251.5828779838,10706.257914389918,2151957.8407923738,22086755.974124409,110433.77987062203,22197189.753995031,890661.2292992865,1772.4158463055801,2222.2220336324522,0,891111.0354866134,3938485.1598705635,0,9846.2128996764095,3948331.3727702401,0,299859.71626288828,0,596.72083536314767,1496.3149771376256,300759.31040466274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300759.31040466274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W380,FEL_period,Entage,1,kktg+aktg,10))","v":1},2151957.8407923738,0,0,3227.9367611885605,2148729.904031185,22197189.753995031,0,33295.784630992544,22163893.96936404,53.027511515509218,546.97248848449078,2148676.8765196693,22163346.996875554,0,0,159.99999999999997,0,159.99999999999997,2148676.8765196693,10743.384382598346,2159420.2609022679,22163186.996875554,110815.93498437776,22274002.931859933,891111.0354866134,1773.3109606183607,2223.3443113149874,0,891561.06883731007,3948331.3727702401,80000,10070.8284319256,4038402.2012021658,0,300759.31040466274,0,598.51102770527882,1500.8039968847872,301661.60337384226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301661.60337384226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W381,FEL_period,Entage,1,kktg+aktg,10))","v":1},2159420.2609022679,0,0,3239.1303913534016,2156181.1305109146,22274002.931859933,0,33411.004397789897,22240591.927462142,53.027860497466691,546.97213950253331,2156128.102650417,22240044.955322638,0,0,159.99999999999997,0,159.99999999999997,2156128.102650417,10780.640513252085,2166908.743163669,22239884.955322638,111199.42477661319,22351084.380099252,891561.06883731007,1774.2065269862469,2224.4671557758097,0,892011.32946609962,4038402.2012021658,0,10096.005503005414,4048498.2067051711,0,301661.60337384226,0,600.30659071394609,1505.3064839156414,302566.60326704395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302566.60326704395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W382,FEL_period,Entage,1,kktg+aktg,10))","v":1},2166908.743163669,0,0,3250.3631147455035,2163658.3800489237,22351084.380099252,0,33526.626570148874,22317557.753529102,53.028208277969156,546.97179172203084,2163605.3518406455,22317010.78173738,0,0,159.99999999999997,0,159.99999999999997,2163605.3518406455,10818.026759203227,2174423.3785998486,22316850.78173738,111584.25390868691,22428435.035646066,892011.32946609962,1775.1025456375382,2225.5905673011553,0,892461.81748776324,4048498.2067051711,0,10121.245516762929,4058619.4522219342,0,302566.60326704395,0,602.10754050141747,1509.8224786327128,303474.31820517528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303474.31820517528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W383,FEL_period,Entage,1,kktg+aktg,10))","v":1},2174423.3785998486,0,0,3261.6350678997728,2171161.7435319489,22428435.035646066,0,33642.652553469095,22394792.383092597,53.028554861107978,546.97144513889202,2171108.7149770879,22394245.411647458,0,0,159.99999999999997,0,159.99999999999997,2171108.7149770879,10855.54357488544,2181964.2585519734,22394085.411647458,111970.42705823727,22506055.838705696,892461.81748776324,1775.9990168006489,2226.7145461774066,0,892912.53301714,4058619.4522219342,0,10146.548630554835,4068766.0008524889,0,303474.31820517528,0,603.91389322829878,1514.3520215597348,304384.75633350672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,304384.75633350672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W384,FEL_period,Entage,1,kktg+aktg,10))","v":1},2181964.2585519734,0,0,3272.9463878279598,2178691.3121641455,22506055.838705696,0,33759.083758058543,22472296.754947636,53.028900250960419,546.97109974903958,2178638.2832638947,22471749.783847887,0,0,159.99999999999997,0,159.99999999999997,2178638.2832638947,10893.191416319472,2189531.4746802142,22471589.783847887,112357.94891923944,22583947.732767127,892912.53301714,1776.8959407041084,2227.8390926910893,0,893363.47616912692,4068766.0008524889,0,10171.915002131222,4078937.9158546203,0,304384.75633350672,0,605.72566510367835,1518.895153342015,305297.92582174501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,305297.92582174501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384,32,0,{"$f":"IF($B$29=1,1,FundingFactor(W385,FEL_period,Entage,1,kktg+aktg,10))","v":1},2189531.4746802142,0,0,3284.2972120203212,2186247.1774681937,22583947.732767127,0,33875.921599150686,22550071.811167978,53.029244451590898,546.9707555484091,2186194.1482237419,22549524.84041243,0,0,159.99999999999997,0,159.99999999999997,2186194.1482237419,10930.97074111871,2197125.1189648607,22549364.84041243,112746.82420206215,22662111.664614491,893363.47616912692,1777.7933175765627,2228.9642071288758,0,893814.64705867926,4078937.9158546203,0,10197.344789636551,4089135.2606442566,0,305297.92582174501,0,607.54287238527252,1523.4519147467984,306213.83486410649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,306213.83486410649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,33,400000,{"$f":"IF($B$29=1,1,FundingFactor(W386,FEL_period,Entage,1,kktg+aktg,10))","v":1},2197125.1189648607,{"$f":"+IF(W386<=FEL_build*12,Y386,0)","v":0},{"$f":"IF($B$29=1,0,IF(X386<=FEL_period,(AA386+AB386)*kktg/12,0))","v":0},{"$f":"+(AA386+AB386)*aktg/12","v":3295.6876784472911},2193829.4312864132,22662111.664614491,400000,{"$f":"+(AF386+AG386)*aktg/12","v":34593.167496921735},23027518.497117568,{"$f":"+fixktg-AK386","v":52.189821991609278},{"$f":"+IF(share_mode=1,AI386/(AI386+AE386),MIN(AI386/fixktg,1))*fixktg","v":547.81017800839072},2193777.2414644216,23026970.68693956,{"$f":"MAX((hal_bo-AL386*Z386-AM386),0)","v":0},{"$f":"+AN386*VLOOKUP(Entage+X386-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":0},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},0,{"$f":"+IF(share_mode2=1,AM386/(AM386+AL386),MIN(AM386/(AO386+AP386),1))*AO386\n+IF(share_mode3=1,AM386/(AM386+AL386),MIN(AM386/(AO386+AP386),1))*AP386","v":159.99999999999997},2193777.2414644216,{"$f":"+AS386*hozam/12","v":10968.886207322108},2204746.1276717437,23026810.68693956,{"$f":"+AV386*hozam/12","v":115134.05343469779},23141944.740374256,893814.64705867926,{"$f":"+(AY386)*eaktg/12","v":1778.6911476467715},{"$f":"+(AY386-AZ386)*hozam2/12","v":2230.089889777581},{"$f":"+IF(W386=120,Prem,0)\n+IF(W386=180,Prem*0.5,0)\n+IF(W386=240,Prem*0.5,0)","v":0},{"$f":"+AY386-AZ386+BA386+BB386","v":894266.0458008101},4089135.2606442566,{"$f":"MIN(IF(AND(W386>12,MOD(W386,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD386+BE386)*hozam2/12","v":10222.83815161064},4099358.0987958671,0,306213.83486410649,0,{"$f":"+(BI386-BJ386)*eaktg/12","v":609.36553137957185},{"$f":"+(BI386-BK386)*hozam/12","v":1528.0223466636344},307132.49167939054,0,0,0,{"$f":"+(BO386-BP386)*eaktg/12","v":0},{"$f":"+(BO386-BQ386)*hozam/12","v":0},0,0,0,0,{"$f":"+(BU386-BV386)*eaktg/12","v":0},{"$f":"+(BU386-BW386)*hozam/12","v":0},0,0,0,0,{"$f":"+(CA386-CB386)*eaktg/12","v":0},{"$f":"+(CA386-CC386)*hozam/12","v":0},0,0,0,0,{"$f":"+(CG386-CH386)*eaktg/12","v":0},{"$f":"+(CG386-CI386)*hozam/12","v":0},0,307132.49167939054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386,{"$f":"+ROUNDDOWN((W387-1)/12,0)+1","v":33},{"$f":"+IF(MOD((W387-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W387,FEL_period,Entage,1,kktg+aktg,10))","v":1},2204746.1276717437,0,0,3307.1191915076156,2201439.0084802359,23141944.740374256,0,34712.917110561386,23107231.823263694,52.190153085061297,547.8098469149387,2201386.8183271508,23106684.013416778,0,0,159.99999999999997,0,159.99999999999997,2201386.8183271508,11006.934091635754,2212393.7524187868,23106524.013416778,115532.62006708387,23222056.633483861,894266.0458008101,1779.589431143612,2231.2161409241662,0,894717.67251059064,4099358.0987958671,0,10248.395246989667,{"$f":"+BD387+BE387+BF387","v":4109606.4940428566},{"$f":"IF($W387=$DC$19,$DD$19,0)","v":0},307132.49167939054,{"$f":"BH387*$DQ$14","v":0},611.19365844198717,1532.6064901047428,{"$f":"BI387-BJ387-BK387+BL387","v":308053.90451105329},{"$f":"IF($W387=$DC$20,$DD$20,0)","v":0},0,{"$f":"BN387*$DQ$14","v":0},0,0,{"$f":"BO387-BP387-BQ387+BR387","v":0},{"$f":"IF($W387=$DC$21,$DD$21,0)","v":0},0,{"$f":"BT387*$DQ$14","v":0},0,0,{"$f":"BU387-BV387-BW387+BX387","v":0},{"$f":"IF($W387=$DC$22,$DD$22,0)","v":0},0,{"$f":"BZ387*$DQ$14","v":0},0,0,{"$f":"CA387-CB387-CC387+CD387","v":0},{"$f":"IF($W387=$DC$23,$DD$23,0)","v":0},0,{"$f":"CF387*$DQ$14","v":0},0,0,{"$f":"CG387-CH387-CI387+CJ387","v":0},{"$f":"BM387+BS387+BY387+CE387+CK387","v":308053.90451105329}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W388,FEL_period,Entage,1,kktg+aktg,10))","v":1},{"$f":"+AU387","v":2212393.7524187868},0,0,3318.5906286281802,{"$f":"+AA388+AB388-AC388-AD388","v":2209075.1617901586},{"$f":"+AX387","v":23222056.633483861},{"$f":"+Y388-AB388","v":0},34833.084950225784,{"$f":"+AF388+AG388-AH388","v":23187223.548533633},52.190483038195339,547.80951696180466,{"$f":"+AE388-AJ388","v":2209022.9713071203},{"$f":"+AI388-AK388","v":23186675.739016671},0,0,159.99999999999997,{"$f":"+(AO388+AP388)-AR388","v":0},159.99999999999997,{"$f":"+AL388-AQ388","v":2209022.9713071203},11045.1148565356,{"$f":"+AS388+AT388","v":2220068.0861636559},{"$f":"+AM388-AR388","v":23186515.739016671},115932.57869508334,{"$f":"+AV388+AW388","v":23302448.317711756},{"$f":"+BC387","v":894717.67251059064},1780.4881682960752,2232.3429608557362,0,895169.52730315027,{"$f":"+BG387","v":4109606.4940428566},0,10274.016235107141,4119880.5102779637,0,{"$f":"BH388+BM387","v":308053.90451105329},0,613.02726997699608,1537.2043862053815,308978.08162728167,0,{"$f":"BN388+BS387","v":0},0,0,0,0,0,{"$f":"BT388+BY387","v":0},0,0,0,0,0,{"$f":"BZ388+CE387","v":0},0,0,0,0,0,{"$f":"CF388+CK387","v":0},0,0,0,0,308978.08162728167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W389,FEL_period,Entage,1,kktg+aktg,10))","v":1},2220068.0861636559,0,0,3330.1021292454839,2216737.9840344102,23302448.317711756,0,34953.672476567626,23267494.645235188,52.190811854897447,547.80918814510255,2216685.7932225554,23266946.836047042,0,0,159.99999999999997,0,159.99999999999997,2216685.7932225554,11083.428966112777,2227769.2221886683,23266786.836047042,116333.9341802352,23383120.770227276,895169.52730315027,1781.3873593332689,2233.4703498595422,0,895621.61029367661,4119880.5102779637,0,10299.70127569491,4130180.2115536588,0,308978.08162728167,0,614.86638243829054,1541.8160762242169,309905.0313210676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,309905.0313210676]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,389,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W390,FEL_period,Entage,1,kktg+aktg,10))","v":1},2227769.2221886683,0,0,3341.6538332830023,2224427.5683553852,23383120.770227276,0,35074.681155340913,23348046.089071933,52.191139539040705,547.80886046095929,2224375.377215846,23347498.280211471,0,0,159.99999999999997,0,159.99999999999997,2224375.377215846,11121.876886079228,2235497.2541019251,23347338.280211471,116736.69140105735,23464074.971612528,895621.61029367661,1782.2870044844165,2234.5983082229804,0,896073.92159741512,4130180.2115536588,0,10325.450528884146,4140505.6620825431,0,309905.0313210676,0,616.71101232892454,1546.4416015436934,310834.76191028237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310834.76191028237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W391,FEL_period,Entage,1,kktg+aktg,10))","v":1},2235497.2541019251,0,0,3353.2458811528873,2232144.0082207723,23464074.971612528,0,35196.112457418792,23428878.859155111,52.191466094485463,547.80853390551454,2232091.8167546778,23428331.050621204,0,0,159.99999999999997,0,159.99999999999997,2232091.8167546778,11160.45908377339,2243252.275838451,23428171.050621204,117140.85525310603,23545311.905874312,896073.92159741512,1783.1871039788559,2235.7268362335903,0,896526.46132966992,4140505.6620825431,0,10351.264155206358,4150856.9262377494,0,310834.76191028237,0,618.56117620146188,1551.0810036704045,311767.28173775133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311767.28173775133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W392,FEL_period,Entage,1,kktg+aktg,10))","v":1},2243252.275838451,0,0,3364.8784137576763,2239887.3974246932,23545311.905874312,0,35317.967858811469,23509993.938015502,52.191791525078884,547.80820847492112,2239835.2056331681,23509446.129807025,0,0,159.99999999999997,0,159.99999999999997,2239835.2056331681,11199.176028165841,2251034.3816613341,23509286.129807025,117546.43064903513,23626832.56045606,896526.46132966992,1784.0876580460429,2236.8559341790597,0,896979.22960580292,4150856.9262377494,80000,10577.142315594372,4241434.0685533434,0,311767.28173775133,0,620.41689065812511,1555.7343242354657,312702.59917132865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312702.59917132865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W393,FEL_period,Entage,1,kktg+aktg,10))","v":1},2251034.3816613341,0,0,3376.5515724920006,2247657.8300888422,23626832.56045606,0,35440.248840684086,23591392.311615374,52.192115834655851,547.80788416534415,2247605.6379730077,23590844.50373121,0,0,159.99999999999997,0,159.99999999999997,2247605.6379730077,11238.028189865037,2258843.6661628727,23590684.50373121,117953.42251865605,23708637.926249865,896979.22960580292,1784.9886669155476,2237.985602347218,0,897432.22654123453,4241434.0685533434,0,10603.585171383358,4252037.6537247272,0,312702.59917132865,0,622.27817235094392,1560.4016049948884,313640.72260397259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,313640.72260397259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W394,FEL_period,Entage,1,kktg+aktg,10))","v":1},2258843.6661628727,0,0,3388.265499244309,2255455.4006636282,23708637.926249865,0,35562.9568893748,23673074.969360489,52.192439027037608,547.80756097296239,2255403.2082246011,23672527.161799517,0,0,159.99999999999997,0,159.99999999999997,2255403.2082246011,11277.016041123004,2266680.224265724,23672367.161799517,118361.83580899758,23790728.997608513,897432.22654123453,1785.8901308170564,2239.1158410260437,0,897885.45225144352,4252037.6537247272,0,10630.094134311817,4262667.7478590393,0,313640.72260397259,0,624.14503798190538,1565.0828878299533,314581.66045382066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314581.66045382066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W395,FEL_period,Entage,1,kktg+aktg,10))","v":1},2266680.224265724,0,0,3400.0203363985856,2263280.2039293256,23790728.997608513,0,35686.093496412766,23755042.904112101,52.192761106033458,547.80723889396654,2263228.0111682196,23754495.096873205,0,0,159.99999999999997,0,159.99999999999997,2263228.0111682196,11316.140055841097,2274544.1512240609,23754335.096873205,118771.67548436602,23873106.772357572,897885.45225144352,1786.7920499803724,2240.2466505036577,0,898338.90685196687,4262667.7478590393,0,10656.669369647598,4273324.4172286866,0,314581.66045382066,0,626.01750430310301,1569.778214747588,315525.42116426519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,315525.42116426519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W396,FEL_period,Entage,1,kktg+aktg,10))","v":1},2274544.1512240609,0,0,3411.8162268360907,2271132.3349972246,23873106.772357572,0,35809.660158536353,23837297.112199035,52.193082075439406,547.80691792456059,2271080.1419151491,23836749.30528111,0,0,159.99999999999997,0,159.99999999999997,2271080.1419151491,11355.400709575746,2282435.542624725,23836589.30528111,119182.94652640553,23955772.251807515,898338.90685196687,1787.694424635414,2241.3780310683287,0,898792.59045839985,4273324.4172286866,0,10683.311043071715,4284007.7282717582,0,315525.42116426519,0,627.89558811688767,1574.4876278807415,316472.01320402906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,316472.01320402906]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,33,0,{"$f":"IF($B$29=1,1,FundingFactor(W397,FEL_period,Entage,1,kktg+aktg,10))","v":1},2282435.542624725,0,0,3423.6533139370872,2279011.8893107879,23955772.251807515,0,35933.658377711268,23919838.593429804,52.19340193903929,547.80659806096071,2278959.6959088487,23919290.786831744,0,0,159.99999999999997,0,159.99999999999997,2278959.6959088487,11394.798479544244,2290354.4943883931,23919130.786831744,119595.65393415872,24038726.440765902,898792.59045839985,1788.5972550122158,2242.5099830084687,0,899246.50318639609,4284007.7282717582,0,10710.019320679396,4294717.747592438,0,316472.01320402906,0,629.77930627601779,1579.2111694887653,317421.44506724185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317421.44506724185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397,34,400000,{"$f":"IF($B$29=1,1,FundingFactor(W398,FEL_period,Entage,1,kktg+aktg,10))","v":1},2290354.4943883931,0,0,3435.5317415825898,2286918.9626468103,24038726.440765902,400000,36658.08966114885,24402068.351104755,51.412643029774358,548.58735697022564,2286867.5500037805,24401519.763747785,0,0,159.99999999999997,0,159.99999999999997,2286867.5500037805,11434.337750018902,2298301.8877537996,24401359.763747785,122006.79881873891,24523366.562566523,899246.50318639609,1789.5005413409281,2243.642506612638,0,899700.64515166776,4294717.747592438,0,10736.794368981095,4305454.5419614194,0,317421.44506724185,0,631.66867568381122,1583.9488819577903,318373.72527351585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318373.72527351585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W399,FEL_period,Entage,1,kktg+aktg,10))","v":1},2298301.8877537996,0,0,3447.4528316306992,2294854.434922169,24523366.562566523,0,36785.049843849782,24486581.512722671,51.412951256423867,548.58704874357613,2294803.0219709123,24486032.925673928,0,0,159.99999999999997,0,159.99999999999997,2294803.0219709123,11474.015109854561,2306277.0370807671,24485872.925673928,122429.36462836963,24608302.290302299,899700.64515166776,1790.4042838518187,2244.77560216954,0,900155.01646998548,4305454.5419614194,0,10763.636354903549,4316218.1783163231,0,318373.72527351585,0,633.56371329429646,1588.7008078011079,319328.86236802267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,319328.86236802267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W400,FEL_period,Entage,1,kktg+aktg,10))","v":1},2306277.0370807671,0,0,3459.4155556211504,2302817.6215251461,24608302.290302299,0,36912.453435453448,24571389.836866844,51.413258420896341,548.58674157910366,2302766.2082667253,24570841.250125267,0,0,159.99999999999997,0,159.99999999999997,2302766.2082667253,11513.831041333628,2314280.039308059,24570681.250125267,122853.40625062633,24693534.656375892,900155.01646998548,1791.3084827752709,2245.9092699680255,0,900609.6172571783,4316218.1783163231,0,10790.545445790807,4327008.7237621136,0,319328.86236802267,0,635.46443611236509,1593.4669896595515,320286.86492156982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320286.86492156982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W401,FEL_period,Entage,1,kktg+aktg,10))","v":1},2314280.039308059,0,0,3471.4200589620882,2310808.6192490971,24693534.656375892,0,37040.301984563834,24656494.354391329,51.413564526816003,548.586435473184,2310757.2056845701,24655945.767955855,0,0,159.99999999999997,0,159.99999999999997,2310757.2056845701,11553.78602842285,2322310.991712993,24655785.767955855,123278.92883977927,24779064.696795635,900609.6172571783,1792.2131383417845,2247.043510297091,0,901064.44762913359,4327008.7237621136,0,10817.521809405283,4337826.2455715192,0,320286.86492156982,0,637.37086119392393,1598.2474703018795,321247.74153067777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,321247.74153067777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W402,FEL_period,Entage,1,kktg+aktg,10))","v":1},2322310.991712993,0,0,3483.4664875694893,2318827.5252254237,24779064.696795635,0,37168.597045193448,24741896.099750441,51.413869577794571,548.58613042220543,2318776.1113558458,24741347.513620019,0,0,159.99999999999997,0,159.99999999999997,2318776.1113558458,11593.88055677923,2330369.9919126253,24741187.513620019,123705.9375681001,24864893.451188117,901064.44762913359,1793.1182507819758,2248.178323445879,0,901519.50770179741,4337826.2455715192,0,10844.565613928798,4348670.8111854484,0,321247.74153067777,0,639.28300564604876,1603.0422926251586,322211.50081765692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,322211.50081765692]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W403,FEL_period,Entage,1,kktg+aktg,10))","v":1},2330369.9919126253,0,0,3495.5549878689376,2326874.4369247565,24864893.451188117,0,37297.340176782171,24827596.111011334,51.414173577432052,548.58582642256795,2326823.0227511791,24827047.525184911,0,0,159.99999999999997,0,159.99999999999997,2326823.0227511791,11634.115113755894,2338457.1378649347,24826887.525184911,124134.43762592455,24951021.962810837,901519.50770179741,1794.0238203265769,2249.313709703677,0,901974.79759117449,4348670.8111854484,0,10871.67702796362,4359542.4882134125,0,322211.50081765692,0,641.20088662713727,1607.8514996551487,323178.15143068496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,323178.15143068496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W404,FEL_period,Entage,1,kktg+aktg,10))","v":1},2338457.1378649347,0,0,3507.685706797402,2334949.4521581372,24951021.962810837,0,37426.532944216255,24913595.429866619,51.414476529316289,548.58552347068371,2334898.037681608,24913046.844343148,0,0,159.99999999999997,0,159.99999999999997,2334898.037681608,11674.490188408039,2346572.5278700162,24912886.844343148,124564.43422171574,25037451.278564863,901974.79759117449,1794.9298472064372,2250.4496693599199,0,902430.31741332798,4359542.4882134125,80000,11098.856220533531,4450641.3444339456,0,323178.15143068496,0,643.12452134706302,1612.6751345466894,324147.70204388461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,324147.70204388461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W405,FEL_period,Entage,1,kktg+aktg,10))","v":1},2346572.5278700162,0,0,3519.8587918050239,2343052.6690782113,25037451.278564863,0,37556.17691784729,24999895.101647016,51.41477843702296,548.58522156297704,2343001.2542997743,24999346.516425453,0,0,159.99999999999997,0,159.99999999999997,2343001.2542997743,11715.006271498873,2354716.260571273,24999186.516425453,124995.93258212727,25124182.449007582,902430.31741332798,1795.8363316525226,2251.586202704189,0,902886.06728437974,4450641.3444339456,0,11126.603361084863,4461767.9477950307,0,324147.70204388461,0,645.05392706733039,1617.5132405840866,325120.1613574014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325120.1613574014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W406,FEL_period,Entage,1,kktg+aktg,10))","v":1},2354716.260571273,0,0,3532.0743908569093,2351184.186180416,25124182.449007582,0,37686.273673511372,25086496.17533407,51.415079304115807,548.58492069588419,2351132.771101112,25085947.590413373,0,0,159.99999999999997,0,159.99999999999997,2351132.771101112,11755.66385550556,2362888.4349566177,25085787.590413373,125428.93795206687,25211216.528365441,902886.06728437974,1796.7432738959158,2252.7233100262097,0,903342.04732051003,4461767.9477950307,0,11154.419869487576,4472922.3676645178,0,325120.1613574014,0,646.98912110122876,1622.3658611815008,326095.53809748171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,326095.53809748171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W407,FEL_period,Entage,1,kktg+aktg,10))","v":1},2362888.4349566177,0,0,3544.3326524349263,2359344.1023041829,25211216.528365441,0,37816.824792548163,25173399.703572892,51.415379134147088,548.58462086585291,2359292.6869250489,25172851.118952025,0,0,159.99999999999997,0,159.99999999999997,2359292.6869250489,11796.463434625244,2371089.1503596744,25172691.118952025,125863.45559476012,25298554.574546784,903342.04732051003,1797.6506741678149,2253.8609916158553,0,903798.25763795804,4472922.3676645178,0,11182.305919161294,4484104.6735836789,0,326095.53809748171,0,648.93012081398854,1627.2330398833385,327073.84101655101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327073.84101655101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W408,FEL_period,Entage,1,kktg+aktg,10))","v":1},2371089.1503596744,0,0,3556.6337255395115,2367532.516634135,25298554.574546784,0,37947.831861820174,25260606.742684964,51.41567793065667,548.58432206934333,2367481.1009562043,25260058.158362895,0,0,159.99999999999997,0,159.99999999999997,2367481.1009562043,11837.40550478102,2379318.5064609852,25259898.158362895,126299.49079181447,25386197.649154712,903798.25763795804,1798.5585326995363,2254.9992477631463,0,904254.69835302164,4484104.6735836789,0,11210.261683959196,4495314.9352676384,0,327073.84101655101,0,650.87694362293644,1632.1148203646401,328055.0788932927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,328055.0788932927]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408,34,0,{"$f":"IF($B$29=1,1,FundingFactor(W409,FEL_period,Entage,1,kktg+aktg,10))","v":1},2379318.5064609852,0,0,3568.9777596914773,2375749.5287012937,25386197.649154712,0,38079.296473732065,25348118.352680981,51.415975697172598,548.5840243028274,2375698.1127255964,25347569.768656678,0,0,159.99999999999997,0,159.99999999999997,2375698.1127255964,11878.490563627982,2387576.6032892242,25347409.768656678,126737.04884328338,25474146.817499962,904254.69835302164,1799.466849722513,2256.1380787582475,0,904711.36958205735,4495314.9352676384,0,11238.287338169095,4506553.2226058077,0,328055.0788932927,0,652.82960699765238,1637.0112464314752,329039.26053272653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,329039.26053272653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409,35,400000,{"$f":"IF($B$29=1,1,FundingFactor(W410,FEL_period,Entage,1,kktg+aktg,10))","v":1},2387576.6032892242,0,0,3581.364904933836,2383995.2383842906,25474146.817499962,400000,38811.220226249941,25835335.597273711,50.688556414070717,549.31144358592928,2383944.5498278765,25834786.285830125,0,0,159.99999999999997,0,159.99999999999997,2383944.5498278765,11919.722749139381,2395864.2725770157,25834626.285830125,129173.13142915063,25963799.417259276,904711.36958205735,1800.3756254682939,2257.2774848914723,0,905168.27144148049,4506553.2226058077,0,11266.383056514518,4517819.6056623226,0,329039.26053272653,0,654.78812846012579,1641.9223620213322,330026.39476628776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,330026.39476628776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W411,FEL_period,Entage,1,kktg+aktg,10))","v":1},2395864.2725770157,0,0,3593.7964088655231,2392270.4761681501,25963799.417259276,0,38945.69912588891,25924853.718133386,50.688843819448948,549.31115618055105,2392219.7873243308,25924304.406977206,0,0,159.99999999999997,0,159.99999999999997,2392219.7873243308,11961.098936621653,2404180.8862609523,25924144.406977206,129620.72203488603,26053765.129012093,905168.27144148049,1801.2848601685462,2258.4174664532798,0,905625.40404776519,4517819.6056623226,0,11294.549014155806,4529114.1546764784,0,330026.39476628776,0,656.75252558491263,1646.8482112035144,331016.4904519064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,331016.4904519064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W412,FEL_period,Entage,1,kktg+aktg,10))","v":1},2404180.8862609523,0,0,3606.271329391428,2400574.6149315611,26053765.129012093,0,39080.647693518134,26014684.481318574,50.689130233868354,549.31086976613165,2400523.925801327,26014135.17044881,0,0,159.99999999999997,0,159.99999999999997,2400523.925801327,12002.619629006635,2412526.5454303338,26013975.17044881,130069.87585224405,26144045.046301056,905625.40404776519,1802.1945540550525,2259.5580237342751,0,906082.76751744433,4529114.1546764784,0,11322.785386691196,4540436.9400631692,0,331016.4904519064,0,658.72281599929363,1651.7888381795356,332009.55647408665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332009.55647408665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W413,FEL_period,Entage,1,kktg+aktg,10))","v":1},2412526.5454303338,0,0,3618.7898181455002,2408907.7556121885,26144045.046301056,0,39216.067569451581,26104828.978731602,50.689415660713621,549.31058433928638,2408857.0661965278,26104279.668147262,0,0,159.99999999999997,0,159.99999999999997,2408857.0661965278,12044.285330982639,2420901.3515275102,26104119.668147262,130520.59834073631,26234640.266487997,906082.76751744433,1803.104707359714,2260.6991570252117,0,906540.36196710984,4540436.9400631692,0,11351.092350157924,4551788.0324133271,0,332009.55647408665,0,660.69901738343242,1656.7442872835161,333005.60174398671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,333005.60174398671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,413,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W414,FEL_period,Entage,1,kktg+aktg,10))","v":1},2420901.3515275102,0,0,3631.3520272912651,2417269.9995002188,26234640.266487997,0,39351.960399731994,26195288.306088265,50.689700103358177,549.31029989664182,2417219.3098001154,26194738.995788369,0,0,159.99999999999997,0,159.99999999999997,2417219.3098001154,12086.096549000576,2429305.406349116,26194578.995788369,130972.89497894184,26325551.89076731,906540.36196710984,1804.0153203145485,2261.840866616988,0,906998.18751341233,4551788.0324133271,0,11379.470081033318,4563167.5024943603,0,333005.60174398671,0,662.68114747053357,1661.7146029825808,334004.63519949873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,334004.63519949873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W415,FEL_period,Entage,1,kktg+aktg,10))","v":1},2429305.406349116,0,0,3643.9581095236736,2425661.4482395924,26325551.89076731,0,39488.327836150966,26286063.562931158,50.689983565164084,549.31001643483592,2425610.758256027,26285514.252914723,0,0,159.99999999999997,0,159.99999999999997,2425610.758256027,12128.053791280136,2437738.8120473069,26285354.252914723,131426.77126457362,26416781.024179298,906998.18751341233,1804.9263931516905,2262.9831528006516,0,907456.2442730614,4563167.5024943603,0,11407.9187562359,4574575.4212505966,0,334004.63519949873,0,664.66922404700244,1666.6998298772587,335006.66580532899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,335006.66580532899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W416,FEL_period,Entage,1,kktg+aktg,10))","v":1},2437738.8120473069,0,0,3656.60821807096,2434082.2038292359,26416781.024179298,0,39625.171536268943,26377155.852643028,50.690266049482034,549.30973395051797,2434031.5135631864,26376606.542909078,0,0,159.99999999999997,0,159.99999999999997,2434031.5135631864,12170.15756781593,2446201.6711310023,26376446.542909078,131882.23271454539,26508328.775623623,907456.2442730614,1805.8379261033922,2264.1260158673949,0,907914.53236282535,4574575.4212505966,80000,11636.438553126491,4666211.8598037232,0,335006.66580532899,0,666.66326495260466,1671.7000127018819,336011.70255307824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,336011.70255307824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W417,FEL_period,Entage,1,kktg+aktg,10))","v":1},2446201.6711310023,0,0,3669.3025066965033,2442532.3686243058,26508328.775623623,0,39762.493163435436,26468566.282460187,50.690547559651804,549.3094524403482,2442481.6780767459,26468016.973007746,0,0,159.99999999999997,0,159.99999999999997,2442481.6780767459,12212.408390383729,2454694.0864671296,26467856.973007746,132339.28486503873,26600196.257872786,907914.53236282535,1806.7499194020222,2265.2694561085582,0,908373.05189953186,4666211.8598037232,0,11665.529649509308,4677877.3894532323,0,336011.70255307824,0,668.66328808062565,1676.715196324988,337019.75446132262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,337019.75446132262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W418,FEL_period,Entage,1,kktg+aktg,10))","v":1},2454694.0864671296,0,0,3682.041129700694,2451012.0453374288,26600196.257872786,0,39900.294386809175,26560295.963485979,50.690828099001692,549.30917190099831,2450961.3545093299,26559746.654314078,0,0,159.99999999999997,0,159.99999999999997,2450961.3545093299,12254.806772546648,2463216.1612818767,26559586.654314078,132797.93327157039,26692384.58758565,908373.05189953186,1807.6623732800683,2266.4134738156295,0,908831.80300006748,4677877.3894532323,0,11694.69347363308,4689572.0829268657,0,337019.75446132262,0,670.66931137803192,1681.7454257497229,338030.83057569433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,338030.83057569433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W419,FEL_period,Entage,1,kktg+aktg,10))","v":1},2463216.1612818767,0,0,3694.824241922815,2459521.337039954,26692384.58758565,0,40038.576881378474,26652346.010704271,50.691107670848965,549.30889232915104,2459470.6459322833,26651796.701811943,0,0,159.99999999999997,0,159.99999999999997,2459470.6459322833,12297.353229661416,2471767.9991619447,26651636.701811943,133258.18350905972,26784894.885321002,908831.80300006748,1808.575287970134,2267.5580692802432,0,909290.78578137758,4689572.0829268657,0,11723.930207317164,4701296.0131341824,0,338030.83057569433,0,672.68135284563164,1686.7907461142433,339044.93996896292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339044.93996896292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W420,FEL_period,Entage,1,kktg+aktg,10))","v":1},2471767.9991619447,0,0,3707.6519987429169,2468060.3471632018,26784894.885321002,0,40177.342327981496,26744717.54299302,50.691386278499522,549.30861372150048,2468009.6557769231,26744168.234379299,0,0,159.99999999999997,0,159.99999999999997,2468009.6557769231,12340.048278884615,2480349.7040558076,26744008.234379299,133720.04117189648,26877728.275551196,909290.78578137758,1809.4886637049412,2268.7032427941817,0,909750.00036046677,4701296.0131341824,0,11753.240032835456,4713049.2531670183,0,339044.93996896292,0,674.69943053823624,1691.8512026921235,340062.09174111683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,340062.09174111683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,35,0,{"$f":"IF($B$29=1,1,FundingFactor(W421,FEL_period,Entage,1,kktg+aktg,10))","v":1},2480349.7040558076,0,0,3720.5245560837106,2476629.1794997239,26877728.275551196,0,40316.592413326791,26837411.683137868,50.69166392524869,549.30833607475131,2476578.4878357989,26836862.374801792,0,0,159.99999999999997,0,159.99999999999997,2476578.4878357989,12382.892439178993,2488961.380274978,26836702.374801792,134183.51187400895,26970885.886675801,909750.00036046677,1810.4025007173286,2269.8489946493733,0,910209.44685439882,4713049.2531670183,0,11782.623132917544,4724831.8762999354,0,340062.09174111683,0,676.72356256482249,1696.9268408927601,341082.29501944478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,341082.29501944478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421,36,400000,{"$f":"IF($B$29=1,1,FundingFactor(W422,FEL_period,Entage,1,kktg+aktg,10))","v":1},2488961.380274978,0,0,3733.4420704124664,2485227.9382045656,26970885.886675801,400000,41056.328830013699,27329829.557845786,50.01287564581321,549.98712435418679,2485177.9253289197,27329279.570721433,0,0,159.99999999999997,0,159.99999999999997,2485177.9253289197,12425.889626644597,2497603.8149555642,27329119.570721433,136645.59785360715,27465765.168575041,910209.44685439882,1811.3167992402534,2270.9953251378961,0,910669.12538029638,4724831.8762999354,0,11812.079690749837,4736643.9559906852,0,341082.29501944478,0,678.7537670886951,1702.0177062617804,342105.55895861785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342105.55895861785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W423,FEL_period,Entage,1,kktg+aktg,10))","v":1},2497603.8149555642,0,0,3746.405722433346,2493857.409233131,27465765.168575041,0,41198.647752862562,27424566.520822179,50.01314404254822,549.98685595745178,2493807.3960890886,27424016.533966221,0,0,159.99999999999997,0,159.99999999999997,2493807.3960890886,12469.036980445444,2506276.4330695341,27423856.533966221,137119.2826698311,27560975.816636052,910669.12538029638,1812.2315595067896,2272.1422345519741,0,911129.0360553416,4736643.9559906852,0,11841.609889976711,4748485.5658806618,0,342105.55895861785,0,680.79006232764948,1707.123844481451,343131.89274077164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,343131.89274077164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W424,FEL_period,Entage,1,kktg+aktg,10))","v":1},2506276.4330695341,0,0,3759.4146496043008,2502517.0184199298,27560975.816636052,0,41341.463724954076,27519634.352911096,50.013411513399774,549.98658848660023,2502467.0050084163,27519084.366322611,0,0,159.99999999999997,0,159.99999999999997,2502467.0050084163,12512.335025042079,2514979.3400334585,27518924.366322611,137594.62183161304,27656518.988154225,911129.0360553416,1813.1467817501298,2273.2897231839784,0,911589.17899677542,4748485.5658806618,0,11871.213914701655,4760356.7797953635,0,343131.89274077164,0,682.83246655413552,1712.2453013710874,344161.3055755886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,344161.3055755886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W425,FEL_period,Entage,1,kktg+aktg,10))","v":1},2514979.3400334585,0,0,3772.4690100501871,2511206.8710234081,27656518.988154225,0,41484.778482231333,27615034.209671993,50.013678061533483,549.98632193846652,2511156.8573453468,27614484.223350056,0,0,159.99999999999997,0,159.99999999999997,2511156.8573453468,12555.784286726734,2523712.6416320736,27614324.223350056,138071.62111675026,27752395.844466805,911589.17899677542,1814.0624662035827,2274.4377913264293,0,912049.55432189826,4760356.7797953635,0,11900.891949488408,4772257.6717448523,0,344161.3055755886,0,684.88099809542121,1717.3821228874658,345193.80670038064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,345193.80670038064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W426,FEL_period,Entage,1,kktg+aktg,10))","v":1},2523712.6416320736,0,0,3785.5689624481097,2519927.0726696253,27752395.844466805,0,41628.593766700207,27710767.250700105,50.013943690104497,549.9860563098955,2519877.0587259354,27710217.264643796,0,0,159.99999999999997,0,159.99999999999997,2519877.0587259354,12599.385293629677,2532476.4440195649,27710057.264643796,138550.28632321898,27848607.550967015,912049.55432189826,1814.9786131005774,2275.5864392719941,0,912510.16214806971,4772257.6717448523,0,11930.644179362129,4784188.3159242142,0,345193.80670038064,0,686.93567533375744,1722.5343551252342,346229.40538017207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,346229.40538017207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W427,FEL_period,Entage,1,kktg+aktg,10))","v":1},2532476.4440195649,0,0,3798.714666029347,2528677.7293535355,27848607.550967015,0,41772.911326450521,27806834.639640566,50.014208402257168,549.98579159774283,2528627.715145133,27806284.653848968,0,0,159.99999999999997,0,159.99999999999997,2528627.715145133,12643.138575725665,2541270.8537208587,27806124.653848968,139030.62326924482,27945155.277118213,912510.16214806971,1815.8952226746587,2276.7356673134873,0,912971.00259270845,4784188.3159242142,0,11960.470789810535,4796148.7867140248,0,346229.40538017207,0,688.99651670654237,1727.7020443173276,347268.11090778286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,347268.11090778286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,427,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W428,FEL_period,Entage,1,kktg+aktg,10))","v":1},2541270.8537208587,0,0,3811.9062805812878,2537458.9474402773,27945155.277118213,0,41917.732915677319,27903237.544202536,50.0144722011255,549.9855277988745,2537408.9329680763,27902687.558674738,0,0,159.99999999999997,0,159.99999999999997,2537408.9329680763,12687.044664840381,2550095.9776329165,27902527.558674738,139512.63779337369,28042040.196468111,912971.00259270845,1816.8122951594896,2277.8854757438726,0,913432.07577329292,4796148.7867140248,80000,12190.371966785062,4888339.1586808097,0,347268.11090778286,0,691.06354070648786,1732.8852368353819,348309.93260391179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,348309.93260391179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,428,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W429,FEL_period,Entage,1,kktg+aktg,10))","v":1},2550095.9776329165,0,0,3825.1439664493741,2546270.8336664671,28042040.196468111,0,42063.060294702162,27999977.136173408,50.014735089832698,549.9852649101673,2546220.8189313775,27999427.1509085,0,0,159.99999999999997,0,159.99999999999997,2546220.8189313775,12731.104094656888,2558951.9230260346,27999267.1509085,139996.3357545425,28139263.486663043,913432.07577329292,1817.729830788853,2279.0358648562601,0,913893.38180736033,4888339.1586808097,0,12220.847896702022,4900560.0065775113,0,348309.93260391179,0,693.13676588178441,1738.0839791901499,349354.87981722015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349354.87981722015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W430,FEL_period,Entage,1,kktg+aktg,10))","v":1},2558951.9230260346,0,0,3838.4278845390513,2555113.4951414955,28139263.486663043,0,42208.895229994559,28097054.591433048,50.014997071491734,549.98500292850827,2555063.4801444239,28096504.606430121,0,0,159.99999999999997,0,159.99999999999997,2555063.4801444239,12775.317400722119,2567838.7975451462,28096344.606430121,140481.72303215059,28236826.329462271,913893.38180736033,1818.6478297966469,2280.1868349439092,0,914354.92081250763,4900560.0065775113,0,12251.400016443777,4912811.4065939551,0,349354.87981722015,0,695.21621083626803,1743.2983180319195,350402.96192441584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350402.96192441584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W431,FEL_period,Entage,1,kktg+aktg,10))","v":1},2567838.7975451462,0,0,3851.7581963177186,2563987.0393488286,28236826.329462271,0,42355.239494193404,28194471.089968078,50.01525814920501,549.98474185079499,2563937.0240906794,28193921.105226226,0,0,159.99999999999997,0,159.99999999999997,2563937.0240906794,12819.685120453396,2576756.709211133,28193761.105226226,140968.80552613112,28334729.910752356,914354.92081250763,1819.5662924168901,2281.3383863002268,0,914816.69290639099,4912811.4065939551,0,12282.028516484888,4925093.4351104395,0,350402.96192441584,0,697.30189422958745,1748.5283001509313,351454.18833033717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,351454.18833033717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W432,FEL_period,Entage,1,kktg+aktg,10))","v":1},2576756.709211133,0,0,3865.1350638166991,2572891.5741473162,28334729.910752356,0,42502.094866128529,28292227.815886229,50.015518326064466,549.98448167393553,2572841.5586289903,28291677.831404556,0,0,159.99999999999997,0,159.99999999999997,2572841.5586289903,12864.207793144951,2585705.7664221353,28291517.831404556,141457.58915702277,28432975.420561578,914816.69290639099,1820.4852188837178,2282.490519218768,0,915278.698206726,4925093.4351104395,0,12312.733587776098,4937406.1686982159,0,351454.18833033717,0,699.3938347773709,1753.7739724777991,352508.56846803764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,352508.56846803764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432,36,0,{"$f":"IF($B$29=1,1,FundingFactor(W433,FEL_period,Entage,1,kktg+aktg,10))","v":1},2585705.7664221353,0,0,3878.558649633203,2581827.2077725022,28432975.420561578,0,42649.463130842363,28390325.957430735,50.015777605151698,549.9842223948483,2581777.1919948971,28389775.973208342,0,0,159.99999999999997,0,159.99999999999997,2581777.1919948971,12908.885959974485,2594686.0779548716,28389615.973208342,141948.07986604169,28531564.053074382,915278.698206726,1821.4046094313846,2283.6432339932367,0,915740.93683128781,4937406.1686982159,0,12343.51542174554,4949749.6841199612,0,352508.56846803764,0,701.49205125139486,1759.0353820839312,353566.11179887014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,353566.11179887014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,37,400000,{"$f":"IF($B$29=1,1,FundingFactor(W434,FEL_period,Entage,1,kktg+aktg,10))","v":1},2594686.0779548716,0,0,3892.0291169323068,2590794.0488379393,28531564.053074382,400000,43397.346079611569,28888166.706994772,49.381440555172617,550.61855944482738,2590744.6673973841,28887616.088435326,0,0,159.99999999999997,0,159.99999999999997,2590744.6673973841,12953.723336986921,2603698.3907343708,28887456.088435326,144437.28044217662,29031893.368877504,915740.93683128781,1822.3244642942627,2284.7965309174838,0,916203.40889791108,4949749.6841199612,0,12374.374210299902,4962124.0583302611,0,353566.11179887014,0,703.59656247975147,1764.312576181952,354626.82781257236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354626.82781257236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W435,FEL_period,Entage,1,kktg+aktg,10))","v":1},2603698.3907343708,0,0,3905.5475861015561,2599792.8431482692,29031893.368877504,0,43547.840053316257,28988345.528824188,49.381691555239286,550.61830844476071,2599743.4614567142,28987794.910515744,0,0,159.99999999999997,0,159.99999999999997,2599743.4614567142,12998.71730728357,2612742.1787639977,28987634.910515744,144938.17455257871,29132573.085068323,916203.40889791108,1823.244783706843,2285.9504102855103,0,916666.11452448973,4962124.0583302611,0,12405.310145825651,4974529.3684760872,0,354626.82781257236,0,705.70738734701899,1769.6056021261268,355690.72602735145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355690.72602735145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W436,FEL_period,Entage,1,kktg+aktg,10))","v":1},2612742.1787639977,0,0,3919.1132681459962,2608823.0654958519,29132573.085068323,0,43698.859627602476,29088874.225440722,49.381941689028622,550.61805831097138,2608773.6835541627,29088323.607382409,0,0,159.99999999999997,0,159.99999999999997,2608773.6835541627,13043.868417770813,2621817.5519719333,29088163.607382409,145440.81803691204,29233604.425419323,916666.11452448973,1824.1655679037347,2287.1048723914651,0,917129.0538289774,4974529.3684760872,0,12436.323421190218,4986965.6918972777,0,355690.72602735145,0,707.82454479442924,1774.9145074127848,356757.81598996976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,356757.81598996976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W437,FEL_period,Entage,1,kktg+aktg,10))","v":1},2621817.5519719333,0,0,3932.7263279578997,2617884.8256439753,29233604.425419323,0,43850.406638128981,29189754.018781193,49.382190959505351,550.61780904049465,2617835.4434530158,29189203.40097215,0,0,159.99999999999997,0,159.99999999999997,2617835.4434530158,13089.17721726508,2630924.6206702809,29189043.40097215,145945.21700486075,29334988.617977012,917129.0538289774,1825.0868171196651,2288.2599175296441,0,917592.22692938743,4986965.6918972777,0,12467.414229743195,4999433.1061270209,0,356757.81598996976,0,709.94805382003972,1780.2393396807483,357828.10727583047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,357828.10727583047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W438,FEL_period,Entage,1,kktg+aktg,10))","v":1},2630924.6206702809,0,0,3946.386931005421,2626978.2337392755,29334988.617977012,0,44002.482926965517,29290986.135050047,49.382439369624308,550.61756063037569,2626928.8512999057,29290435.517489418,0,0,159.99999999999997,0,159.99999999999997,2626928.8512999057,13134.644256499529,2640063.4955564053,29290275.517489418,146451.37758744709,29436726.895076867,917592.22692938743,1826.008531589481,2289.4155459944946,0,918055.63394379243,4999433.1061270209,0,12498.582765317551,5011931.6888923384,0,357828.10727583047,0,712.07793347890265,1785.5801467117578,358901.60948906332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358901.60948906332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,438,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W439,FEL_period,Entage,1,kktg+aktg,10))","v":1},2640063.4955564053,0,0,3960.0952433346079,2636103.4003130705,29436726.895076867,0,44155.090342615295,29392571.804734252,49.382686922329867,550.61731307767013,2636054.0176261482,29392021.187421177,0,0,159.99999999999997,0,159.99999999999997,2636054.0176261482,13180.270088130741,2649234.2877142788,29391861.187421177,146959.30593710588,29538820.493358284,918055.63394379243,1826.930711548147,2290.5717580806104,0,918519.27499032486,5011931.6888923384,0,12529.829222230845,5024461.5181145696,0,358901.60948906332,0,714.214202883236,1790.9369764309004,359978.33226261096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,359978.33226261096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W440,FEL_period,Entage,1,kktg+aktg,10))","v":1},2649234.2877142788,0,0,3973.8514315714178,2645260.4362827074,29538820.493358284,0,44308.230740037427,29494512.262618247,49.382933620557196,550.6170663794428,2645211.053349087,29493961.645551868,0,0,159.99999999999997,0,159.99999999999997,2645211.053349087,13226.055266745434,2658437.1086158324,29493801.645551868,147469.00822775933,29641270.653779626,918519.27499032486,1827.8533572307463,2291.7285540827352,0,918983.15018717677,5024461.5181145696,80000,12761.153795286424,5117222.6719098557,0,359978.33226261096,0,716.35688120259567,1796.3098769070418,361058.28525831539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,361058.28525831539]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W441,FEL_period,Entage,1,kktg+aktg,10))","v":1},2658437.1086158324,0,0,3987.655662923748,2654449.4529529088,29641270.653779626,0,44461.905980669435,29596808.747798957,49.383179467231344,550.61682053276866,2654400.0697734416,29596258.130978424,0,0,159.99999999999997,0,159.99999999999997,2654400.0697734416,13272.000348867208,2667672.070122309,29596098.130978424,147980.49065489211,29744078.621633317,918983.15018717677,1828.7764688724817,2292.8859342957608,0,919447.25965260004,5117222.6719098557,0,12793.056679774638,5130015.7285896307,0,361058.28525831539,0,718.50598766404755,1801.6988963532567,362141.47816700459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,362141.47816700459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W442,FEL_period,Entage,1,kktg+aktg,10))","v":1},2667672.070122309,0,0,4001.5081051834636,2663670.5620171255,29744078.621633317,0,44616.117932449968,29699462.503700867,49.383424465267126,550.61657553473287,2663621.1785926605,29698911.887125332,0,0,159.99999999999997,0,159.99999999999997,2663621.1785926605,13318.105892963302,2676939.2844856237,29698751.887125332,148493.75943562665,29847245.64656096,919447.25965260004,1829.7000467086739,2294.0438990147281,0,919911.60350490606,5130015.7285896307,0,12825.039321474076,5142840.7679111045,0,362141.47816700459,0,720.66154155233914,1807.1040831272612,363227.92070857954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,363227.92070857954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W443,FEL_period,Entage,1,kktg+aktg,10))","v":1},2676939.2844856237,0,0,4015.4089267284348,2672923.8755588951,29847245.64656096,0,44770.868469841436,29802474.778091118,49.383668617570152,550.61633138242985,2672874.4918902777,29801924.161759734,0,0,159.99999999999997,0,159.99999999999997,2672874.4918902777,13364.37245945139,2686238.8643497289,29801764.161759734,149008.82080879866,29950772.982568532,919911.60350490606,1830.624090974763,2295.2024485348279,0,920376.18186246604,5142840.7679111045,0,12857.101919777762,5155697.8698308822,0,363227.92070857954,0,722.82356221007319,1812.5254857318471,364317.62263210129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,364317.62263210129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W444,FEL_period,Entage,1,kktg+aktg,10))","v":1},2686238.8643497289,0,0,4029.3582965245932,2682209.5060532042,29950772.982568532,0,44926.1594738528,29905846.823094681,49.383911927035911,550.61608807296409,2682160.122141277,29905296.207006607,0,0,159.99999999999997,0,159.99999999999997,2682160.122141277,13410.800610706385,2695570.9227519832,29905136.207006607,149525.68103503305,30054661.888041642,920376.18186246604,1831.5486019063073,2296.3615831513994,0,920840.99484371115,5155697.8698308822,0,12889.244674577205,5168587.1145054596,0,364317.62263210129,0,724.99206903788161,1817.963152815317,365410.59371587873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,365410.59371587873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444,37,0,{"$f":"IF($B$29=1,1,FundingFactor(W445,FEL_period,Entage,1,kktg+aktg,10))","v":1},2695570.9227519832,0,0,4043.3563841279743,2691527.5663678553,30054661.888041642,0,45081.992832062453,30009579.895209581,49.384154396550002,550.61584560345,2691478.1822134587,30009029.279363979,0,0,159.99999999999997,0,159.99999999999997,2691478.1822134587,13457.390911067292,2704935.5731245261,30008869.279363979,150044.34639681989,30158913.625760797,920840.99484371115,1832.4735797389851,2297.5213031599301,0,921306.04256713204,5168587.1145054596,0,12921.467786263647,5181508.5822917232,0,365410.59371587873,0,727.16708149459862,1823.4171331719208,366506.84376755607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,366506.84376755607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,38,400000,{"$f":"IF($B$29=1,1,FundingFactor(W446,FEL_period,Entage,1,kktg+aktg,10))","v":1},2704935.5731245261,0,0,4057.4033596867889,2700878.1697648391,30158913.625760797,400000,45838.370438641192,30513075.255322155,48.790545380692151,551.20945461930785,2700829.3792194584,30512524.045867536,0,0,159.99999999999997,0,159.99999999999997,2700829.3792194584,13504.146896097292,2714333.5261155558,30512364.045867536,152561.82022933767,30664925.866096873,921306.04256713204,1833.3990247085928,2298.6816088560586,0,921771.32515127957,5181508.5822917232,0,12953.771455729307,5194462.3537474526,0,366506.84376755607,0,729.34861909743643,1828.887475742293,367606.38262420095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,367606.38262420095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W447,FEL_period,Entage,1,kktg+aktg,10))","v":1},2714333.5261155558,0,0,4071.5002891733334,2710262.0258263825,30664925.866096873,0,45997.388799145301,30618928.477297727,48.790780422446915,551.20921957755309,2710213.2350459602,30618377.268078148,0,0,159.99999999999997,0,159.99999999999997,2710213.2350459602,13551.066175229802,2723764.30122119,30618217.268078148,153091.08634039073,30771308.354418539,921771.32515127957,1834.3249370510464,2299.8425005355712,0,922236.84271476406,5194462.3537474526,0,12986.155884368631,5207448.509631821,0,367606.38262420095,0,731.53670142215981,1834.3742296138937,368709.22015239263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,368709.22015239263]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W448,FEL_period,Entage,1,kktg+aktg,10))","v":1},2723764.30122119,0,0,4085.6464518317848,2719678.6547693582,30771308.354418539,0,46156.962531627803,30725151.391886912,48.791014652644549,551.20898534735545,2719629.8637547055,30724600.182901565,0,0,159.99999999999997,0,159.99999999999997,2719629.8637547055,13598.149318773527,2733228.0130734788,30724440.182901565,153622.20091450782,30878062.383816075,922236.84271476406,1835.2513170023803,2301.0039784944042,0,922702.59537625615,5207448.509631821,0,13018.621274079553,5220467.1309059002,0,368709.22015239263,0,733.73134810326121,1839.8774440214468,369815.36624831083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,369815.36624831083]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W449,FEL_period,Entage,1,kktg+aktg,10))","v":1},2733228.0130734788,0,0,4099.8420196102179,2729128.1710538687,30878062.383816075,0,46317.09357572411,30831745.290240351,48.791248074065265,551.20875192593473,2729079.3798057945,30831194.081488427,0,0,159.99999999999997,0,159.99999999999997,2729079.3798057945,13645.396899028972,2742724.7767048236,30831034.081488427,154155.17040744211,30985189.251895867,922702.59537625615,1836.1781647987498,2302.1660430286433,0,923168.58325448609,5220467.1309059002,0,13051.16782726475,5233518.2987331646,0,369815.36624831083,0,735.93257883413844,1845.3971683473835,370924.83083782409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370924.83083782409]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W450,FEL_period,Entage,1,kktg+aktg,10))","v":1},2742724.7767048236,{"$f":"+IF(W450<=FEL_build*12,Y450,0)","v":0},{"$f":"IF($B$29=1,0,IF(X450<=FEL_period,(AA450+AB450)*kktg/12,0))","v":0},{"$f":"+(AA450+AB450)*aktg/12","v":4114.0871650572353},2738610.6895397664,30985189.251895867,0,{"$f":"+(AF450+AG450)*aktg/12","v":46477.783877843794},30938711.468018025,{"$f":"+fixktg-AK450","v":48.791480689479499},{"$f":"+IF(share_mode=1,AI450/(AI450+AE450),MIN(AI450/fixktg,1))*fixktg","v":551.2085193105205},2738561.8980590771,30938160.259498715,{"$f":"MAX((hal_bo-AL450*Z450-AM450),0)","v":0},{"$f":"+AN450*VLOOKUP(Entage+X450-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":0},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},0,{"$f":"+IF(share_mode2=1,AM450/(AM450+AL450),MIN(AM450/(AO450+AP450),1))*AO450\n+IF(share_mode3=1,AM450/(AM450+AL450),MIN(AM450/(AO450+AP450),1))*AP450","v":159.99999999999997},2738561.8980590771,{"$f":"+AS450*hozam/12","v":13692.809490295384},2752254.7075493727,30938000.259498715,{"$f":"+AV450*hozam/12","v":154690.00129749355},31092690.260796208,923168.58325448609,{"$f":"+(AY450)*eaktg/12","v":1837.1054806764271},{"$f":"+(AY450-AZ450)*hozam2/12","v":2303.3286944345241},{"$f":"+IF(W450=120,Prem,0)\n+IF(W450=180,Prem*0.5,0)\n+IF(W450=240,Prem*0.5,0)","v":0},{"$f":"+AY450-AZ450+BA450+BB450","v":923634.80646824418},5233518.2987331646,{"$f":"MIN(IF(AND(W450>12,MOD(W450,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD450+BE450)*hozam2/12","v":13083.795746832911},5246602.0944799976,0,370924.83083782409,0,{"$f":"+(BI450-BJ450)*eaktg/12","v":738.14041336726996},{"$f":"+(BI450-BK450)*hozam/12","v":1850.9334521222843},372037.62387657911,0,0,0,{"$f":"+(BO450-BP450)*eaktg/12","v":0},{"$f":"+(BO450-BQ450)*hozam/12","v":0},0,0,0,0,{"$f":"+(BU450-BV450)*eaktg/12","v":0},{"$f":"+(BU450-BW450)*hozam/12","v":0},0,0,0,0,{"$f":"+(CA450-CB450)*eaktg/12","v":0},{"$f":"+(CA450-CC450)*hozam/12","v":0},0,0,0,0,{"$f":"+(CG450-CH450)*eaktg/12","v":0},{"$f":"+(CG450-CI450)*hozam/12","v":0},0,372037.62387657911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,{"$f":"+ROUNDDOWN((W451-1)/12,0)+1","v":38},{"$f":"+IF(MOD((W451-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W451,FEL_period,Entage,1,kktg+aktg,10))","v":1},2752254.7075493727,0,0,4128.3820613240587,2748126.3254880486,31092690.260796208,0,46639.035391194309,31046051.225405015,48.791712501648135,551.20828749835186,2748077.5337755471,31045500.017117515,0,0,159.99999999999997,0,159.99999999999997,2748077.5337755471,13740.387668877736,2761817.9214444249,31045340.017117515,155226.70008558757,31200566.717203103,923634.80646824418,1838.0332648718058,2304.4919330084308,0,924101.2651363808,5246602.0944799976,0,13116.505236199993,{"$f":"+BD451+BE451+BF451","v":5259718.5997161977},{"$f":"IF($W451=$DC$19,$DD$19,0)","v":0},372037.62387657911,{"$f":"BH451*$DQ$14","v":0},740.35487151439236,1856.4863450253235,{"$f":"BI451-BJ451-BK451+BL451","v":373153.75535009004},{"$f":"IF($W451=$DC$20,$DD$20,0)","v":0},0,{"$f":"BN451*$DQ$14","v":0},0,0,{"$f":"BO451-BP451-BQ451+BR451","v":0},{"$f":"IF($W451=$DC$21,$DD$21,0)","v":0},0,{"$f":"BT451*$DQ$14","v":0},0,0,{"$f":"BU451-BV451-BW451+BX451","v":0},{"$f":"IF($W451=$DC$22,$DD$22,0)","v":0},0,{"$f":"BZ451*$DQ$14","v":0},0,0,{"$f":"CA451-CB451-CC451+CD451","v":0},{"$f":"IF($W451=$DC$23,$DD$23,0)","v":0},0,{"$f":"CF451*$DQ$14","v":0},0,0,{"$f":"CG451-CH451-CI451+CJ451","v":0},{"$f":"BM451+BS451+BY451+CE451+CK451","v":373153.75535009004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W452,FEL_period,Entage,1,kktg+aktg,10))","v":1},{"$f":"+AU451","v":2761817.9214444249},0,0,4142.7268821666376,{"$f":"+AA452+AB452-AC452-AD452","v":2757675.1945622582},{"$f":"+AX451","v":31200566.717203103},{"$f":"+Y452-AB452","v":0},46800.85007580465,{"$f":"+AF452+AG452-AH452","v":31153765.867127299},48.791943513323417,551.20805648667658,{"$f":"+AE452-AJ452","v":2757626.4026187449},{"$f":"+AI452-AK452","v":31153214.659070812},0,0,159.99999999999997,{"$f":"+(AO452+AP452)-AR452","v":0},159.99999999999997,{"$f":"+AL452-AQ452","v":2757626.4026187449},13788.132013093724,{"$f":"+AS452+AT452","v":2771414.5346318386},{"$f":"+AM452-AR452","v":31153054.659070812},155765.27329535407,{"$f":"+AV452+AW452","v":31308819.932366166},{"$f":"+BC451","v":924101.2651363808},1838.9615176213977,2305.6557590468983,0,924567.95937780628,{"$f":"+BG451","v":5259718.5997161977},80000,13349.296499290494,5353067.8962154882,0,{"$f":"BH452+BM451","v":373153.75535009004},0,742.57597314667919,1862.055896884717,374273.23527382809,0,{"$f":"BN452+BS451","v":0},0,0,0,0,0,{"$f":"BT452+BY451","v":0},0,0,0,0,0,{"$f":"BZ452+CE451","v":0},0,0,0,0,0,{"$f":"CF452+CK451","v":0},0,0,0,0,374273.23527382809]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W453,FEL_period,Entage,1,kktg+aktg,10))","v":1},2771414.5346318386,0,0,4157.1218019477574,2767257.4128298908,31308819.932366166,0,46963.229898549245,31261856.702467617,48.792173727247814,551.20782627275219,2767208.6206561634,31261305.494641345,0,0,159.99999999999997,0,159.99999999999997,2767208.6206561634,13836.043103280817,2781044.6637594444,31261145.494641345,156305.72747320673,31417451.222114552,924567.95937780628,1839.8902391618342,2306.8201728466111,0,925034.88931149116,5353067.8962154882,0,13382.669740538719,5366450.5659560272,0,374273.23527382809,0,744.80373819491786,1867.6421576781659,375396.07369331131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,375396.07369331131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W454,FEL_period,Entage,1,kktg+aktg,10))","v":1},2781044.6637594444,0,0,4171.5669956391657,2776873.096763805,31417451.222114552,0,47126.176833171827,31370325.04528138,48.792403146154356,551.20759685384564,2776824.3043606589,31369773.837684527,0,0,159.99999999999997,0,159.99999999999997,2776824.3043606589,13884.121521803294,2790708.4258824619,31369613.837684527,156848.06918842261,31526461.90687295,925034.88931149116,1840.8194297298671,2307.9851747044031,0,925502.05505646579,5366450.5659560272,0,13416.126414890068,5379866.6923709176,0,375396.07369331131,0,747.03818664968946,1873.2451775333082,376522.28068419494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,376522.28068419494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W455,FEL_period,Entage,1,kktg+aktg,10))","v":1},2790708.4258824619,0,0,4186.0626388236924,2786522.3632436381,31526461.90687295,0,47289.69286030942,31479172.214012641,48.792631772767436,551.20736822723256,2786473.5706118653,31478621.006644413,0,0,159.99999999999997,0,159.99999999999997,2786473.5706118653,13932.367853059326,2800405.9384649247,31478461.006644413,157392.30503322204,31635853.311677635,925502.05505646579,1841.7490895623669,2309.1507649172586,0,925969.45673182071,5379866.6923709176,0,13449.666730927294,5393316.359101845,0,376522.28068419494,0,749.27933856154789,1878.8650067281669,377651.86635236157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,377651.86635236157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W456,FEL_period,Entage,1,kktg+aktg,10))","v":1},2800405.9384649247,0,0,4200.6089076973867,2796205.3295572274,31635853.311677635,0,47453.77996751645,31588399.531710118,48.792859609802008,551.20714039019799,2796156.5366976177,31587848.324569728,0,0,159.99999999999997,0,159.99999999999997,2796156.5366976177,13980.782683488089,2810137.3193811057,31587688.324569728,157938.44162284865,31745626.766192578,925969.45673182071,1842.6792188963229,2310.3169437823108,0,926437.09445670666,5393316.359101845,0,13483.290897754612,5406799.6499995999,0,377651.86635236157,0,751.5272140411995,1884.5016956916018,378784.84083401196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,378784.84083401196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,38,0,{"$f":"IF($B$29=1,1,FundingFactor(W457,FEL_period,Entage,1,kktg+aktg,10))","v":1},2810137.3193811057,0,0,4215.2059790716585,2805922.1134020342,31745626.766192578,0,47618.440149288865,31698008.326043289,48.793086659963819,551.20691334003618,2805873.3203153741,31697457.119129948,0,0,159.99999999999997,0,159.99999999999997,2805873.3203153741,14029.36660157687,2819902.6869169511,31697297.119129948,158486.48559564972,31855783.604725599,926437.09445670666,1843.6098179688461,2311.4837115968444,0,926904.96835033468,5406799.6499995999,0,13516.999124999,5420316.6491245991,0,378784.84083401196,0,753.78183325968382,1890.1552950037612,379921.21429575607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,379921.21429575607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457,39,400000,{"$f":"IF($B$29=1,1,FundingFactor(W458,FEL_period,Entage,1,kktg+aktg,10))","v":1},2819902.6869169511,0,0,4229.8540303754262,2815672.8328865757,31855783.604725599,400000,48383.675407088391,32207399.92931851,48.23687833453198,551.76312166546802,2815624.5960082412,32206848.166196845,0,0,159.99999999999997,0,159.99999999999997,2815624.5960082412,14078.122980041206,2829702.7189882826,32206688.166196845,161033.44083098424,32367721.607027829,926904.96835033468,1844.5408870171659,2312.6510686582938,0,927373.07853197586,5420316.6491245991,0,13550.791622811497,5433867.440747411,0,379921.21429575607,0,756.04321644855452,1895.8258553965372,381060.99693470402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,381060.99693470402]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W459,FEL_period,Entage,1,kktg+aktg,10))","v":1},2829702.7189882826,0,0,4244.5540784824234,2825458.1649098,32367721.607027829,0,48551.582410541741,32319170.024617288,48.237098705487597,551.7629012945124,2825409.9278110946,32318618.261715993,0,0,159.99999999999997,0,159.99999999999997,2825409.9278110946,14127.049639055471,2839536.9774501501,32318458.261715993,161592.29130857997,32480050.553024575,927373.07853197586,1845.4724262786319,2313.8190152642433,0,927841.4251209615,5433867.440747411,0,13584.668601868527,5447452.1093492797,0,381060.99693470402,0,758.31138390006083,1901.5134277540199,382204.19897855795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,382204.19897855795]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W460,FEL_period,Entage,1,kktg+aktg,10))","v":1},2839536.9774501501,0,0,4259.3054661752249,2835277.671983975,32480050.553024575,0,48720.075829536858,32431330.477195039,48.237318315228663,551.76268168477134,2835229.4346656599,32430778.714513354,0,0,159.99999999999997,0,159.99999999999997,2835229.4346656599,14176.147173328298,2849405.5818389882,32430618.714513354,162153.09357256678,32592771.808085922,927841.4251209615,1846.4044359907132,2314.9875517124269,0,928310.00823668321,5447452.1093492797,0,13618.630273373199,5461070.7396226525,0,382204.19897855795,0,760.58635596733029,1907.2180631129531,383350.83068570355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383350.83068570355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W461,FEL_period,Entage,1,kktg+aktg,10))","v":1},2849405.5818389882,0,0,4274.1083727584819,2845131.4734662296,32592771.808085922,0,48889.157712128879,32543882.650373794,48.237537166364746,551.76246283363525,2845083.2359290631,32543330.887910962,0,0,159.99999999999997,0,159.99999999999997,2845083.2359290631,14225.416179645314,2859308.6521087084,32543170.887910962,162715.85443955482,32705886.742350519,928310.00823668321,1847.3369163909995,2316.1566783007306,0,928778.82799859287,5461070.7396226525,0,13652.676849056632,5474723.4164717095,0,383350.83068570355,0,762.86815306455003,1912.939812663195,384500.90234530217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,384500.90234530217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W462,FEL_period,Entage,1,kktg+aktg,10))","v":1},2859308.6521087084,0,0,4288.962978163062,2855019.6891305451,32705886.742350519,0,49058.830113525772,32656827.912236992,48.237755261496432,551.76224473850357,2854971.4513752838,32656276.149992254,0,0,159.99999999999997,0,159.99999999999997,2854971.4513752838,14274.857256876419,2869246.3086321601,32656116.149992254,163280.58074996126,32819396.730742216,928778.82799859287,1848.2698677171995,2317.3263953271894,0,929247.88452620292,5474723.4164717095,0,13686.808541179273,5488410.2250128891,0,384500.90234530217,0,765.15679566715119,1918.6787277481751,385654.42427738319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,385654.42427738319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W463,FEL_period,Entage,1,kktg+aktg,10))","v":1},2869246.3086321601,0,0,4303.8694629482397,2864942.4391692118,32819396.730742216,0,49229.095096113328,32770167.635646101,48.237972603216008,551.76202739678399,2864894.2011966086,32769615.873618703,0,0,159.99999999999997,0,159.99999999999997,2864894.2011966086,14324.471005983041,2879218.6722025918,32769455.873618703,163847.2793680935,32933303.152986798,929247.88452620292,1849.2032902071435,2318.4967030899893,0,929717.17793908576,5488410.2250128891,0,13721.025562532222,5502131.2505754214,0,385654.42427738319,0,767.45230431199252,1924.434859865356,386811.40683293657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,386811.40683293657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W464,FEL_period,Entage,1,kktg+aktg,10))","v":1},2879218.6722025918,0,0,4318.8280083038871,2874899.8441942879,32933303.152986798,0,49399.954729480196,32883903.19825732,48.238189194106553,551.76181080589345,2874851.606005094,32883351.436446514,0,0,159.99999999999997,0,159.99999999999997,2874851.606005094,14374.25803002547,2889225.8640351193,32883191.436446514,164415.95718223255,33047607.393628746,929717.17793908576,1850.1371840987806,2319.6676018874673,0,930186.70835687441,5502131.2505754214,80000,13955.328126438553,5596086.5787018603,0,386811.40683293657,0,769.75469959754366,1930.2082606666952,387971.86039400572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,387971.86039400572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W465,FEL_period,Entage,1,kktg+aktg,10))","v":1},2889225.8640351193,0,0,4333.8387960526788,2884892.0252390667,33047607.393628746,0,49571.411090443115,32998035.982538301,48.23840503674262,551.76159496325738,2884843.7868340299,32997484.220943339,0,0,159.99999999999997,0,159.99999999999997,2884843.7868340299,14424.218934170151,2899268.0057681999,32997324.220943339,164986.6211047167,33162310.842048056,930186.70835687441,1851.07154963018,2320.8390920181105,0,930656.47589926235,5596086.5787018603,0,13990.216446754652,5610076.7951486148,0,387971.86039400572,0,772.06400218407134,1935.9989819591083,389135.79537378077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,389135.79537378077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W466,FEL_period,Entage,1,kktg+aktg,10))","v":1},2899268.0057681999,0,0,4348.9020086522996,2894919.1037595477,33162310.842048056,0,49743.466263072078,33112567.375784986,48.238620133690119,551.76137986630988,2894870.8651394141,33112015.614405118,0,0,159.99999999999997,0,159.99999999999997,2894870.8651394141,14474.354325697072,2909345.2194651114,33111855.614405118,165559.2780720256,33277414.892477144,930656.47589926235,1852.0063870395318,2322.0111737805569,0,931126.48068600334,5610076.7951486148,0,14025.191987871536,5624101.987136486,0,389135.79537378077,0,774.38023279382367,1941.8070757049347,390303.22221669188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,390303.22221669188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W467,FEL_period,Entage,1,kktg+aktg,10))","v":1},2909345.2194651114,0,0,4364.0178291976672,2904981.2016359139,33277414.892477144,0,49916.122338715708,33227498.770138428,48.238834487505983,551.76116551249402,2904932.9628014266,33226947.008972917,0,0,159.99999999999997,0,159.99999999999997,2904932.9628014266,14524.664814007134,2919457.6276154337,33226787.008972917,166133.93504486457,33392920.944017783,931126.48068600334,1852.9416965651465,2323.1838474735955,0,931596.72283691179,5624101.987136486,0,14060.254967841216,5638162.2421043273,0,390303.22221669188,0,776.7034122112168,1947.6325940224033,391474.15139850305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,391474.15139850305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W468,FEL_period,Entage,1,kktg+aktg,10))","v":1},2919457.6276154337,0,0,4379.1864414231504,2915078.4411740103,33392920.944017783,0,50089.38141602667,33342831.562601756,48.239048100739069,551.76095189926093,2915030.2021259097,33342279.801649857,0,0,159.99999999999997,0,159.99999999999997,2915030.2021259097,14575.151010629548,2929605.3531365395,33342119.801649857,166710.59900824926,33508830.400658108,931596.72283691179,1853.8774784454545,2324.3571133961659,0,932067.20247186255,5638162.2421043273,0,14095.405605260819,5652257.6477095885,0,391474.15139850305,0,779.03356128302096,1953.4755891861003,392648.59342640615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,392648.59342640615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468,39,0,{"$f":"IF($B$29=1,1,FundingFactor(W469,FEL_period,Entage,1,kktg+aktg,10))","v":1},2929605.3531365395,0,0,4394.4080297048085,2925210.9451068346,33508830.400658108,0,50263.24560098716,33458567.155057121,48.239260975929028,551.76073902407097,2925162.7058458589,33458015.394318096,0,0,159.99999999999997,0,159.99999999999997,2925162.7058458589,14625.813529229294,2939788.5193750882,33457855.394318096,167289.27697159047,33625144.67128969,932067.20247186255,1854.8137329190065,2325.5309718473586,0,932537.91971079085,5652257.6477095885,0,14130.644119273971,5666388.2918288624,0,392648.59342640615,0,781.37070091854821,1959.336113627438,393826.55883911502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,393826.55883911502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469,40,400000,{"$f":"IF($B$29=1,1,FundingFactor(W470,FEL_period,Entage,1,kktg+aktg,10))","v":1},2939788.5193750882,0,0,4409.6827790626321,2935378.8365960256,33625144.67128969,400000,51037.717006934537,33974106.954282753,47.717470569391025,552.28252943060897,2935331.1191254561,33973554.671753325,0,0,159.99999999999997,0,159.99999999999997,2935331.1191254561,14676.655595627279,2950007.7747210832,33973394.671753325,169866.97335876661,34143261.64511209,932537.91971079085,1855.7504602244737,2326.705423126416,0,933008.87467369286,5666388.2918288624,0,14165.970729572155,5680554.2625584342,0,393826.55883911502,0,783.71485208983893,1965.2142199351258,395008.05820696033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,395008.05820696033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W471,FEL_period,Entage,1,kktg+aktg,10))","v":1},2950007.7747210832,0,0,4425.0116620816243,2945582.7630590014,34143261.64511209,0,51214.892467668134,34092046.75264442,47.717677425497072,552.28232257450293,2945535.0453815758,34091494.470321842,0,0,159.99999999999997,0,159.99999999999997,2945535.0453815758,14727.675226907879,2960262.7206084835,34091334.470321842,170456.67235160919,34261791.142673448,933008.87467369286,1856.6876606006488,2327.8804675327306,0,933480.067480625,5680554.2625584342,0,14201.385656396085,5694755.6482148301,0,395008.05820696033,0,786.06603583185097,1971.1099608556422,396193.10213198408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396193.10213198408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,471,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W472,FEL_period,Entage,1,kktg+aktg,10))","v":1},2960262.7206084835,0,0,4440.3940809127253,2955822.3265275708,34261791.142673448,0,51392.686714010168,34210398.455959439,47.717883566795877,552.28211643320412,2955774.608644004,34209846.173843004,0,0,159.99999999999997,0,159.99999999999997,2955774.608644004,14778.873043220019,2970553.481687224,34209686.173843004,171048.43086921502,34380734.604712218,933480.067480625,1857.6253342864436,2329.0561053658462,0,933951.49825170438,5694755.6482148301,0,14236.889120537075,5708992.5373353669,0,396193.10213198408,0,788.42427324264827,1977.0233892937069,397381.70124803513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,397381.70124803513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,472,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W473,FEL_period,Entage,1,kktg+aktg,10))","v":1},2970553.481687224,0,0,4455.8302225308353,2966097.6514646932,34380734.604712218,0,51571.101907068318,34329163.502805151,47.718088995740004,552.28191100426,2966049.9333756976,34328611.22089415,0,0,159.99999999999997,0,159.99999999999997,2966049.9333756976,14830.249666878488,2980880.1830425761,34328451.22089415,171642.25610447075,34500093.47699862,933951.49825170438,1858.5634815208916,2330.2323369254586,0,934423.16710710898,5708992.5373353669,0,14272.481343338417,5723265.0186787052,0,397381.70124803513,0,790.7895854835898,1982.9545583127574,398573.86622086429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,398573.86622086429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W474,FEL_period,Entage,1,kktg+aktg,10))","v":1},2980880.1830425761,0,0,4471.3202745638637,2976408.8627680121,34500093.47699862,0,51750.14021549793,34448343.336783119,47.718293714773722,552.28170628522628,2976361.1444742973,34447791.05507683,0,0,159.99999999999997,0,159.99999999999997,2976361.1444742973,14881.805722371486,2991242.950196669,34447631.05507683,172238.15527538414,34619869.210352212,934423.16710710898,1859.5021025431467,2331.4091625114147,0,934895.07416707731,5723265.0186787052,0,14308.162546696762,5737573.1812254023,0,398573.86622086429,0,793.16199377951989,1988.9035211354237,399769.60774822021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,399769.60774822021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W475,FEL_period,Entage,1,kktg+aktg,10))","v":1},2991242.950196669,0,0,4486.8644252950025,2986756.0857713739,34619869.210352212,0,51929.803815528314,34567939.406536683,47.718497726332885,552.28150227366712,2986708.3672736478,34567387.125034407,0,0,159.99999999999997,0,159.99999999999997,2986708.3672736478,14933.541836368238,3001641.9091100162,34567227.125034407,172836.13562517203,34740063.260659575,934895.07416707731,1860.4411975924838,2332.5865824237121,0,935367.21955190855,5737573.1812254023,0,14343.932953063506,5751917.1141784657,0,399769.60774822021,0,795.54151941895816,1994.8703311440061,400968.93655994529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,400968.93655994529]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W476,FEL_period,Entage,1,kktg+aktg,10))","v":1},3001641.9091100162,0,0,4502.4628636650241,2997139.4462463511,34740063.260659575,0,52110.094890989363,34687953.165768586,47.71870103284482,552.28129896715518,2997091.7275453182,34687400.884469621,0,0,159.99999999999997,0,159.99999999999997,2997091.7275453182,14985.45863772659,3012077.1861830447,34687240.884469621,173436.20442234809,34860677.088891968,935367.21955190855,1861.380766908298,2333.7645969625005,0,935839.60338196275,5751917.1141784657,80000,14579.792785446165,5846496.9069639118,0,400968.93655994529,0,797.92818375429113,2000.8550418809552,402171.863418072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,402171.863418072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W477,FEL_period,Entage,1,kktg+aktg,10))","v":1},3012077.1861830447,0,0,4518.1157792745662,3007559.0704037701,34860677.088891968,0,52291.015633337949,34808386.073258631,47.718903636729124,552.28109636327088,3007511.3515001335,34807833.792162269,0,0,159.99999999999997,0,159.99999999999997,3007511.3515001335,15037.556757500666,3022548.9082576344,34807673.792162269,174038.36896081135,34981712.161123082,935839.60338196275,1862.3208107301059,2334.9432064280813,0,936312.22577766073,5846496.9069639118,0,14616.242267409778,5861113.1492313212,0,402171.863418072,0,800.32200820196329,2006.8577070493502,403378.39911691938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,403378.39911691938]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W478,FEL_period,Entage,1,kktg+aktg,10))","v":1},3022548.9082576344,0,0,4533.8233623864517,3018015.0848952481,34981712.161123082,0,52472.568241684618,34929239.592881396,47.719105540396981,552.28089445960302,3017967.3657897078,34928687.311986938,0,0,159.99999999999997,0,159.99999999999997,3017967.3657897078,15089.836828948537,3033057.2026186562,34928527.311986938,174642.63655993468,35103169.948546872,936312.22577766073,1863.2613292975448,2336.1224111209081,0,936785.08685948409,5861113.1492313212,0,14652.782873078302,5875765.9321043994,0,403378.39911691938,0,802.72301424266959,2012.8783805133835,404588.55448319012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,404588.55448319012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W479,FEL_period,Entage,1,kktg+aktg,10))","v":1},3033057.2026186562,0,0,4549.5858039279838,3028507.6168147284,35103169.948546872,0,52654.754922820306,35050515.193624049,47.719306746251505,552.2806932537485,3028459.8975079823,35049962.912930794,0,0,159.99999999999997,0,159.99999999999997,3028459.8975079823,15142.299487539911,3043602.1969955224,35049802.912930794,175249.01456465397,35225051.92749545,936785.08685948409,1864.2023228503731,2337.3022113415841,0,937258.1867479753,5875765.9321043994,0,14689.414830260997,5890455.3469346603,0,404588.55448319012,0,805.13122342154827,2018.917116298843,405802.34037606744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,405802.34037606744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W480,FEL_period,Entage,1,kktg+aktg,10))","v":1},3043602.1969955224,0,0,4565.4032954932836,3039036.7937000291,35225051.92749545,0,52837.577891243178,35172214.349604204,47.719507256687621,552.28049274331238,3038989.0741927726,35171662.069111459,0,0,159.99999999999997,0,159.99999999999997,3038989.0741927726,15194.945370963862,3054184.0195637364,35171502.069111459,175857.51034555727,35347359.579457015,937258.1867479753,1865.1437916284706,2338.4826073908671,0,937731.52556373773,5890455.3469346603,0,14726.138367336651,5905181.4853019966,0,405802.34037606744,0,807.54665734837408,2024.9739685935949,407019.76768731262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407019.76768731262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,40,0,{"$f":"IF($B$29=1,1,FundingFactor(W481,FEL_period,Entage,1,kktg+aktg,10))","v":1},3054184.0195637364,0,0,4581.276029345604,3049602.7435343908,35347359.579457015,0,53021.039369185513,35294338.540087827,47.719707074091957,552.28029292590804,3049555.0238273167,35293786.259794898,0,0,159.99999999999997,0,159.99999999999997,3049555.0238273167,15247.775119136582,3064802.7989464533,35293626.259794898,176468.13129897448,35470094.391093872,937731.52556373773,1866.0857358718379,2339.6635995696647,0,938205.10342743562,5905181.4853019966,0,14762.95371325499,5919944.4390152516,0,407019.76768731262,0,809.96933769775205,2031.0489917480743,408240.84734136291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408240.84734136291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,481,41,400000,{"$f":"IF($B$29=1,1,FundingFactor(W482,FEL_period,Entage,1,kktg+aktg,10))","v":1},3064802.7989464533,0,0,4597.2041984196794,3060205.5947480337,35470094.391093872,400000,53805.141586640799,35816289.249507234,47.22965288420653,552.77034711579347,3060158.3650951493,35815736.479160115,0,0,159.99999999999997,0,159.99999999999997,3060158.3650951493,15300.791825475746,3075459.1569206249,35815576.479160115,179077.88239580055,35994654.361555919,938205.10342743562,1867.0281558205968,2340.8451881790375,0,938678.92045979411,5919944.4390152516,0,14799.861097538129,5934744.3001127895,0,408240.84734136291,0,812.39928620931221,2037.142240275768,409465.59029542934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,409465.59029542934]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,482,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W483,FEL_period,Entage,1,kktg+aktg,10))","v":1},3075459.1569206249,0,0,4613.188735380937,3070845.9681852441,35994654.361555919,0,53991.981542333873,35940662.380013585,47.229847266241791,552.77015273375821,3070798.7383379778,35940109.609860852,0,0,159.99999999999997,0,159.99999999999997,3070798.7383379778,15353.993691689888,3086152.7320296676,35939949.609860852,179699.74804930424,36119649.357910156,938678.92045979411,1867.9710517149904,2342.0273735201977,0,939152.97678159934,5934744.3001127895,0,14836.860750281972,5949581.1608630717,0,409465.59029542934,0,814.83652468790433,2043.253768853707,410694.00753959519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410694.00753959519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W484,FEL_period,Entage,1,kktg+aktg,10))","v":1},3086152.7320296676,0,0,4629.2290980445005,3081523.5029316233,36119649.357910156,0,54179.474036865227,36065469.883873291,47.230040976331566,552.76995902366843,3081476.2728906469,36064917.113914266,0,0,159.99999999999997,0,159.99999999999997,3081476.2728906469,15407.381364453235,3096883.6542551001,36064757.113914266,180323.78556957131,36245080.899483837,939152.97678159934,1868.9144237953826,2343.2101558945096,0,939627.27251369844,5949581.1608630717,0,14873.95290215768,5964455.1137652295,0,410694.00753959519,0,817.2810750037944,2049.3836323229571,411926.11009691434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,411926.11009691434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W485,FEL_period,Entage,1,kktg+aktg,10))","v":1},3096883.6542551001,0,0,4645.3254813826497,3092238.3287737174,36245080.899483837,0,54367.621349225752,36190713.278134614,47.230234016782674,552.76976598321733,3092191.0985397007,36190160.508368634,0,0,159.99999999999997,0,159.99999999999997,3092191.0985397007,15460.955492698502,3107652.0540323993,36190000.508368634,180950.00254184319,36370950.510910474,939627.27251369844,1869.8582723022598,2344.3935356034904,0,940101.80777699966,5964455.1137652295,0,14911.137784413075,5979366.2515496425,0,411926.11009691434,0,819.73295909285946,2055.5318856891072,413161.90902351058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,413161.90902351058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W486,FEL_period,Entage,1,kktg+aktg,10))","v":1},3107652.0540323993,0,0,4661.4780810485981,3102990.5759513509,36370950.510910474,0,54556.425766365712,36316394.08514411,47.23042638989466,552.76957361010534,3102943.3455249611,36315841.315570503,0,0,159.99999999999997,0,159.99999999999997,3102943.3455249611,15514.716727624806,3118458.0622525858,36315681.315570503,181578.40657785253,36497259.722148359,940101.80777699966,1870.8025974762293,2345.5775129488084,0,940576.58269247215,5979366.2515496425,0,14948.415628874107,5994314.6671785163,0,413161.90902351058,0,822.192198956786,2061.6985841227688,414401.41540867655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414401.41540867655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W487,FEL_period,Entage,1,kktg+aktg,10))","v":1},3118458.0622525858,0,0,4677.6870933788787,3113780.3751592068,36497259.722148359,0,54745.889583222539,36442513.832565136,47.230618097958654,552.76938190204135,3113733.144541109,36441961.063183233,0,0,159.99999999999997,0,159.99999999999997,3113733.144541109,15568.665722705546,3129301.8102638144,36441801.063183233,182209.00531591615,36624010.068499148,940576.58269247215,1871.7473995580194,2346.7620882322854,0,941051.59738114651,5994314.6671785163,0,14985.78666794629,6009300.453846463,0,414401.41540867655,0,824.65881666326629,2067.8837829600666,415644.64037497336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415644.64037497336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,487,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W488,FEL_period,Entage,1,kktg+aktg,10))","v":1},3129301.8102638144,0,0,4693.9527153957215,3124607.8575484185,36624010.068499148,0,54936.015102748723,36569074.053396396,47.230809143258625,552.76919085674137,3124560.6267392752,36568521.284205541,0,0,159.99999999999997,0,159.99999999999997,3124560.6267392752,15622.803133696376,3140183.4298729715,36568361.284205541,182841.80642102772,36751203.090626568,941051.59738114651,1872.6926787884813,2347.9472617558949,0,941526.851964114,6009300.453846463,80000,15223.251134616157,6104523.7049810793,0,415644.64037497336,0,827.13283434619689,2074.0875377031357,416891.59507833031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,416891.59507833031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W489,FEL_period,Entage,1,kktg+aktg,10))","v":1},3140183.4298729715,0,0,4710.2751448094568,3135473.1547281621,36751203.090626568,0,55126.80463593985,36696076.285990626,47.230999528070242,552.76900047192976,3135425.9237286341,36695523.516990155,0,0,159.99999999999997,0,159.99999999999997,3135425.9237286341,15677.12961864317,3151103.0533472775,36695363.516990155,183476.8175849508,36878840.334575109,941526.851964114,1873.6384354085867,2349.1330338217635,0,942002.34656252712,6104523.7049810793,0,15261.309262452698,6119785.014243532,0,416891.59507833031,0,829.61427420587734,2080.3099040206221,418142.29070814507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,418142.29070814507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W490,FEL_period,Entage,1,kktg+aktg,10))","v":1},3151103.0533472775,0,0,4726.654580020916,3146376.3987672566,36878840.334575109,0,55318.260501862656,36823522.074073248,47.231189254661899,552.7688107453381,3146329.167578002,36822969.305262499,0,0,159.99999999999997,0,159.99999999999997,3146329.167578002,15731.645837890008,3162060.813415892,36822809.305262499,184114.04652631248,37006923.351788811,942002.34656252712,1874.584669659429,2350.319404732169,0,942478.08129759994,6119785.014243532,0,15299.462535608829,6135084.4767791405,0,418142.29070814507,0,832.1031585092087,2086.5509377481794,419396.73848738405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419396.73848738405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W491,FEL_period,Entage,1,kktg+aktg,10))","v":1},3162060.813415892,0,0,4743.091220123838,3157317.7221957683,37006923.351788811,0,55510.385027683216,36951412.966761127,47.231378325294145,552.76862167470586,3157270.490817443,36950860.198139451,0,0,159.99999999999997,0,159.99999999999997,3157270.490817443,15786.352454087215,3173056.8432715302,36950700.198139451,184753.50099069727,37135453.699130148,942478.08129759994,1875.5313817822237,2351.5063747895442,0,942954.0562906072,6135084.4767791405,0,15337.71119194785,6150422.1879710881,0,419396.73848738405,0,834.59950958989418,2092.8106948889708,420654.94967268314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420654.94967268314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W492,FEL_period,Entage,1,kktg+aktg,10))","v":1},3173056.8432715302,0,0,4759.5852649072949,3168297.258006623,37135453.699130148,0,55703.180548695214,37079750.51858145,47.231566742219911,552.76843325778009,3168250.026439881,37079197.750148192,0,0,159.99999999999997,0,159.99999999999997,3168250.026439881,15841.250132199404,3184091.2765720803,37079037.750148192,185395.18875074096,37264432.938898936,942954.0562906072,1876.4785720183081,2352.6939442964722,0,943430.27166288532,6150422.1879710881,0,15376.05546992772,6165798.2434410155,0,420654.94967268314,0,837.10334984863937,2099.0892316141721,421916.93555444869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,421916.93555444869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,492,41,0,{"$f":"IF($B$29=1,1,FundingFactor(W493,FEL_period,Entage,1,kktg+aktg,10))","v":1},3184091.2765720803,0,0,4776.1369148581207,3179315.1396572222,37264432.938898936,0,55896.649408348399,37208536.289490588,47.231754507684172,552.76824549231583,3179267.9079027143,37207983.521245092,0,0,159.99999999999997,0,159.99999999999997,3179267.9079027143,15896.339539513572,3195164.2474422278,37207823.521245092,186039.11760622545,37393862.638851315,943430.27166288532,1877.4262406091418,2353.8821135556905,0,943906.72753583186,6165798.2434410155,0,15414.49560860254,6181212.7390496181,0,421916.93555444869,0,839.61470175335273,2105.3866042634768,423182.70745695883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,423182.70745695883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493,42,400000,{"$f":"IF($B$29=1,1,FundingFactor(W494,FEL_period,Entage,1,kktg+aktg,10))","v":1},3195164.2474422278,0,0,4792.7463711633418,3190371.5010710643,37393862.638851315,400000,56690.793958276969,37737171.844893038,46.77101883349178,553.22898116650822,3190324.7300522309,37736618.615911871,0,0,159.99999999999997,0,159.99999999999997,3190324.7300522309,15951.623650261155,3206276.3537024921,37736458.615911871,188682.29307955934,37925140.908991434,943906.72753583186,1878.3743877963052,2355.070882870089,0,944383.42403090571,6181212.7390496181,0,15453.031847624045,6196665.7708972422,0,423182.70745695883,0,842.13358783934802,2111.7028693455973,424452.27673846507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,424452.27673846507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W495,FEL_period,Entage,1,kktg+aktg,10))","v":1},3206276.3537024921,0,0,4809.4145305537377,3201466.9391719382,37925140.908991434,0,56887.711363487149,37868253.197627947,46.771201681065008,553.22879831893499,3201420.1679702573,37867699.968829624,0,0,159.99999999999997,0,159.99999999999997,3201420.1679702573,16007.100839851286,3217427.2688101088,37867539.968829624,189337.69984414813,38056877.668673776,944383.42403090571,1879.3230138215022,2356.2602525427105,0,944860.36126962688,6196665.7708972422,0,15491.664427243106,6212157.4353244854,0,424452.27673846507,0,844.66003070954548,2118.0380835387778,425725.65479129431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425725.65479129431]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W496,FEL_period,Entage,1,kktg+aktg,10))","v":1},3217427.2688101088,0,0,4826.1409032151632,3212601.1279068934,38056877.668673776,0,57085.316503010661,37999792.352170765,46.771383896349789,553.22861610365021,3212554.3565229969,37999239.123554662,0,0,159.99999999999997,0,159.99999999999997,3212554.3565229969,16062.771782614984,3228617.1283056117,37999079.123554662,189995.39561777329,38189074.519172437,944860.36126962688,1880.2721189265574,2357.450222876751,0,945337.53937357711,6212157.4353244854,0,15530.393588311214,6227687.8289127965,0,425725.65479129431,0,847.19405303467556,2124.3923036912984,427002.85304195096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427002.85304195096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W497,FEL_period,Entage,1,kktg+aktg,10))","v":1},3228617.1283056117,0,0,4842.925692458417,3223774.202613153,38189074.519172437,0,57283.611778758648,38131790.907393679,46.771565481518564,553.22843451848144,3223727.4310476715,38131237.678959161,0,0,159.99999999999997,0,159.99999999999997,3223727.4310476715,16118.637155238357,3239846.06820291,38131077.678959161,190655.38839479579,38321733.067353956,945337.53937357711,1881.2217033534182,2358.6407941755592,0,945814.95846439921,6227687.8289127965,0,15569.219572281991,6243257.0484850788,0,427002.85304195096,0,849.73567755348233,2130.7655868219877,428283.88295121951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,428283.88295121951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W498,FEL_period,Entage,1,kktg+aktg,10))","v":1},3239846.06820291,0,0,4859.7691023043644,3234986.2991006058,38321733.067353956,0,57482.599601030932,38264250.467752926,46.7717464387365,553.2282535612635,3234939.5273541668,38263697.239499368,0,0,159.99999999999997,0,159.99999999999997,3234939.5273541668,16174.697636770834,3251114.2249909379,38263537.239499368,191317.68619749683,38454854.925696865,945814.95846439921,1882.1717673441544,2359.8319667426376,0,946292.61866379774,6243257.0484850788,0,15608.142621212697,6258865.1911062915,0,428283.88295121951,0,852.28492707292673,2137.1579901207328,429568.75601426733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,429568.75601426733]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,498,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W499,FEL_period,Entage,1,kktg+aktg,10))","v":1},3251114.2249909379,0,0,4876.6713374864066,3246237.5536534516,38454854.925696865,0,57682.282388545289,38397172.643308319,46.771926770160917,553.22807322983908,3246190.7817266816,38396619.415235087,0,0,159.99999999999997,0,159.99999999999997,3246190.7817266816,16230.953908633406,3262421.7356353151,38396459.415235087,191982.29707617543,38588441.71231126,946292.61866379774,1883.1223111409574,2361.0237408816415,0,946770.52009353833,6258865.1911062915,0,15647.162977765729,6274512.3540840568,0,429568.75601426733,0,854.84182446839202,2143.5695709489946,430857.48376074794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430857.48376074794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W500,FEL_period,Entage,1,kktg+aktg,10))","v":1},3262421.7356353151,0,0,4893.632603452972,3257528.1030318621,38588441.71231126,0,57882.662568466883,38530559.049742796,46.77210647794243,553.22789352205757,3257481.3309253841,38530005.821849272,0,0,159.99999999999997,0,159.99999999999997,3257481.3309253841,16287.406654626919,3273768.7375800111,38529845.821849272,192649.22910924637,38722495.050958522,946770.52009353833,1884.0733349861412,2362.2161168963808,0,947248.66287544859,6274512.3540840568,80000,15886.280885210143,6370398.6349692671,0,430857.48376074794,0,857.40639268388838,2150.0003868403201,432150.07775490434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,432150.07775490434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W501,FEL_period,Entage,1,kktg+aktg,10))","v":1},3273768.7375800111,0,0,4910.6531063700158,3268858.0844736411,38722495.050958522,0,58083.742576437777,38664411.308382086,46.772285564224035,553.22771443577597,3268811.3121880768,38663858.080667652,0,0,159.99999999999997,0,159.99999999999997,3268811.3121880768,16344.056560940384,3285155.3687490174,38663698.080667652,193318.49040333825,38857016.571070991,947248.66287544859,1885.0248391221423,2363.4090950908158,0,947727.0471314172,6370398.6349692671,0,15925.996587423166,6386324.6315566907,0,432150.07775490434,0,859.97865473225966,2156.4504955008601,433446.54959567293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,433446.54959567293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W502,FEL_period,Entage,1,kktg+aktg,10))","v":1},3285155.3687490174,0,0,4927.7330531235257,3280227.6356958938,38857016.571070991,0,58285.524856606477,38798731.046214387,46.772464031141453,553.22753596885855,3280180.8632318624,38798177.818678416,0,0,159.99999999999997,0,159.99999999999997,3280180.8632318624,16400.904316159311,3296581.7675480219,38798017.818678416,193990.08909339205,38992007.907771811,947727.0471314172,1885.9768237915202,2364.6026757690643,0,948205.6729833947,6386324.6315566907,0,15965.811578891726,6402290.4431355828,0,433446.54959567293,0,862.55863369538918,2162.9199548098873,434746.9109167874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,434746.9109167874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W503,FEL_period,Entage,1,kktg+aktg,10))","v":1},3296581.7675480219,0,0,4944.8726513220327,3291636.8948967,38992007.907771811,0,58488.011861657717,38933519.895910151,46.772641880823244,553.22735811917676,3291590.1222548191,38932966.668552034,0,0,159.99999999999997,0,159.99999999999997,3291590.1222548191,16457.950611274096,3308048.0728660934,38932806.668552034,194664.03334276017,39127470.701894797,948205.6729833947,1886.9292892369551,2365.7968592353945,0,948684.54055339319,6402290.4431355828,0,16005.726107838957,6418296.1692434214,0,434746.9109167874,0,865.14635272440682,2169.408822820315,436051.17338688328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,436051.17338688328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,503,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W504,FEL_period,Entage,1,kktg+aktg,10))","v":1},3308048.0728660934,0,0,4962.0721092991398,3303086.0007567941,39127470.701894797,0,58691.206052842193,39068779.495841958,46.772819115390689,553.22718088460931,3303039.2279376788,39068226.268661074,0,0,159.99999999999997,0,159.99999999999997,3303039.2279376788,16515.196139688393,3319554.4240773674,39068066.268661074,195340.33134330538,39263406.600004382,948684.54055339319,1887.8822357012523,2366.99164579423,0,949163.64996348624,6418296.1692434214,0,16045.740423108553,6434341.9096665299,0,436051.17338688328,0,867.74183503989764,2175.9171577592165,437359.34870960255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,437359.34870960255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504,42,0,{"$f":"IF($B$29=1,1,FundingFactor(W505,FEL_period,Entage,1,kktg+aktg,10))","v":1},3319554.4240773674,0,0,4979.3316361160505,3314575.0924412515,39263406.600004382,0,58895.109900006566,39204511.490104377,46.77299573695791,553.22700426304209,3314528.3194455146,39203958.263100117,0,0,159.99999999999997,0,159.99999999999997,3314528.3194455146,16572.641597227572,3331100.9610427422,39203798.263100117,196018.99131550058,39399817.254415616,949163.64996348624,1888.8356634273375,2368.1870357501471,0,949643.00133580901,6434341.9096665299,0,16085.854774166322,6450427.7644406958,0,437359.34870960255,0,870.34510393210894,2182.445018028352,438671.44862369879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,438671.44862369879]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,43,400000,{"$f":"IF($B$29=1,1,FundingFactor(W506,FEL_period,Entage,1,kktg+aktg,10))","v":1},3331100.9610427422,0,0,4996.6514415641132,3326104.3096011779,39399817.254415616,400000,59699.725881623424,39740117.528533995,46.33939316203373,553.66060683796627,3326057.9702080158,39739563.867927156,0,0,159.99999999999997,0,159.99999999999997,3326057.9702080158,16630.289851040077,3342688.2600590559,39739403.867927156,198697.01933963576,39938100.887266792,949643.00133580901,1889.7895726582599,2369.3830294078766,0,950122.59479255858,6450427.7644406958,0,16126.069411101738,6466553.8338517975,0,438671.44862369879,0,872.95618276116056,2188.9924622046879,439987.48490314232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,439987.48490314232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W507,FEL_period,Entage,1,kktg+aktg,10))","v":1},3342688.2600590559,0,0,5014.0323900885833,3337674.2276689671,39938100.887266792,0,59907.151330900182,39878193.735935889,46.33956532558625,553.66043467441375,3337627.8881036416,39877640.075501218,0,0,159.99999999999997,0,159.99999999999997,3337627.8881036416,16688.139440518207,3354316.0275441599,39877480.075501218,199387.40037750607,40076867.475878723,950122.59479255858,1890.7439636371917,2370.5796270723035,0,950602.43045599374,6466553.8338517975,0,16166.384584629493,6482720.2184364274,0,439987.48490314232,0,875.5750949572531,2195.5595490409255,441307.46935722599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441307.46935722599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W508,FEL_period,Entage,1,kktg+aktg,10))","v":1},3354316.0275441599,0,0,5031.474041316239,3349284.5535028437,40076867.475878723,0,60115.301213818078,40016752.174664907,46.33973689360505,553.66026310639495,3349238.2137659499,40016198.514401801,0,0,159.99999999999997,0,159.99999999999997,3349238.2137659499,16746.19106882975,3365984.4048347799,40016038.514401801,200080.19257200902,40216118.706973813,950602.43045599374,1891.6988366074274,2371.776829048466,0,951082.50844843476,6482720.2184364274,0,16206.800546091066,6498927.0189825185,0,441307.46935722599,0,878.20186402087973,2202.1463374660252,442631.41383067111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,442631.41383067111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W509,FEL_period,Entage,1,kktg+aktg,10))","v":1},3365984.4048347799,0,0,5048.9766072521697,3360935.4282275275,40216118.706973813,0,60324.178060460719,40155794.528913356,46.339907868137288,553.66009213186271,3360889.0883196592,40155240.868821226,0,0,159.99999999999997,0,159.99999999999997,3360889.0883196592,16804.445441598295,3377693.5337612573,40155080.868821226,200775.40434410612,40355856.27316533,951082.50844843476,1892.6541918123851,2372.9746356415558,0,951562.82889226393,6498927.0189825185,0,16247.317547456296,6515174.3365299748,0,442631.41383067111,0,880.83651352303548,2208.7528865857403,443959.33020373381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,443959.33020373381]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W510,FEL_period,Entage,1,kktg+aktg,10))","v":1},3377693.5337612573,0,0,5066.5403006418856,3372626.9934606156,40355856.27316533,0,60533.78440974799,40295322.488755584,46.340078251223417,553.65992174877658,3372580.6533823642,40294768.828833833,0,0,159.99999999999997,0,159.99999999999997,3372580.6533823642,16862.903266911821,3389443.5566492761,40294608.828833833,201473.04414416917,40496081.872978002,951562.82889226393,1893.610029495605,2374.1730471569208,0,952043.39190992527,6515174.3365299748,0,16287.935841324936,6531462.2723712996,0,443959.33020373381,0,883.4790671054302,2215.3792556831418,445291.23039231153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,445291.23039231153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W511,FEL_period,Entage,1,kktg+aktg,10))","v":1},3389443.5566492761,0,0,5084.1653349739136,3384359.3913143021,40496081.872978002,0,60744.122809467,40435337.750168532,46.340248044897066,553.65975195510293,3384313.0510662571,40434784.09041658,0,0,159.99999999999997,0,159.99999999999997,3384313.0510662571,16921.565255331287,3401234.6163215884,40434624.09041658,202173.12045208292,40636797.210868664,952043.39190992527,1894.5663499007512,2375.3720639000612,0,952524.19762392459,6531462.2723712996,0,16328.655680928248,6547790.9280522279,0,445291.23039231153,0,886.12954848069978,2222.0255042191543,446627.12634805002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,446627.12634805002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W512,FEL_period,Entage,1,kktg+aktg,10))","v":1},3401234.6163215884,0,0,5101.8519244823819,3396132.7643971061,40636797.210868664,0,60955.195816302992,40575842.015052363,46.340417251184817,553.65958274881518,3396086.4239798551,40575288.355469614,0,0,159.99999999999997,0,159.99999999999997,3396086.4239798551,16980.432119899273,3413066.8560997546,40575128.355469614,202875.64177734804,40778003.997246966,952524.19762392459,1895.5231532716098,2376.5716861766323,0,953005.24615682953,6547790.9280522279,80000,16569.477320130569,6644360.4053723589,0,446627.12634805002,0,888.7879814326194,2228.6916918330867,447967.03005845047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,447967.03005845047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W513,FEL_period,Entage,1,kktg+aktg,10))","v":1},3413066.8560997546,0,0,5119.6002841496311,3407947.2558156052,40778003.997246966,0,61167.005995870444,40716836.991251096,46.340585872106431,553.65941412789357,3407900.9152297331,40716283.331836969,0,0,159.99999999999997,0,159.99999999999997,3407900.9152297331,17039.504576148665,3424940.4198058816,40716123.331836969,203580.61665918483,40919703.948496155,953005.24615682953,1896.4804398520907,2377.7719142924434,0,953486.53763126989,6644360.4053723589,0,16610.901013430896,6660971.30638579,0,447967.03005845047,0,891.45438981631639,2235.3778783431708,449310.95354697731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,449310.95354697731]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W514,FEL_period,Entage,1,kktg+aktg,10))","v":1},3424940.4198058816,{"$f":"+IF(W514<=FEL_build*12,Y514,0)","v":0},{"$f":"IF($B$29=1,0,IF(X514<=FEL_period,(AA514+AB514)*kktg/12,0))","v":0},{"$f":"+(AA514+AB514)*aktg/12","v":5137.4106297088219},3419803.0091761728,40919703.948496155,0,{"$f":"+(AF514+AG514)*aktg/12","v":61379.555922744235},40858324.392573409,{"$f":"+fixktg-AK514","v":46.340753909674731},{"$f":"+IF(share_mode=1,AI514/(AI514+AE514),MIN(AI514/fixktg,1))*fixktg","v":553.65924609032527},3419756.6684222631,40857770.733327322,{"$f":"MAX((hal_bo-AL514*Z514-AM514),0)","v":0},{"$f":"+AN514*VLOOKUP(Entage+X514-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":0},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},0,{"$f":"+IF(share_mode2=1,AM514/(AM514+AL514),MIN(AM514/(AO514+AP514),1))*AO514\n+IF(share_mode3=1,AM514/(AM514+AL514),MIN(AM514/(AO514+AP514),1))*AP514","v":159.99999999999997},3419756.6684222631,{"$f":"+AS514*hozam/12","v":17098.783342111314},3436855.4517643745,40857610.733327322,{"$f":"+AV514*hozam/12","v":204288.05366663661},41061898.786993958,953486.53763126989,{"$f":"+(AY514)*eaktg/12","v":1897.438209886227},{"$f":"+(AY514-AZ514)*hozam2/12","v":2378.972748553459},{"$f":"+IF(W514=120,Prem,0)\n+IF(W514=180,Prem*0.5,0)\n+IF(W514=240,Prem*0.5,0)","v":0},{"$f":"+AY514-AZ514+BA514+BB514","v":953968.07216993719},6660971.30638579,{"$f":"MIN(IF(AND(W514>12,MOD(W514,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD514+BE514)*hozam2/12","v":16652.428265964474},6677623.7346517546,0,449310.95354697731,0,{"$f":"+(BI514-BJ514)*eaktg/12","v":894.12879755848473},{"$f":"+(BI514-BK514)*hozam/12","v":2242.0841237470941},450658.9088731659,0,0,0,{"$f":"+(BO514-BP514)*eaktg/12","v":0},{"$f":"+(BO514-BQ514)*hozam/12","v":0},0,0,0,0,{"$f":"+(BU514-BV514)*eaktg/12","v":0},{"$f":"+(BU514-BW514)*hozam/12","v":0},0,0,0,0,{"$f":"+(CA514-CB514)*eaktg/12","v":0},{"$f":"+(CA514-CC514)*hozam/12","v":0},0,0,0,0,{"$f":"+(CG514-CH514)*eaktg/12","v":0},{"$f":"+(CG514-CI514)*hozam/12","v":0},0,450658.9088731659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514,{"$f":"+ROUNDDOWN((W515-1)/12,0)+1","v":43},{"$f":"+IF(MOD((W515-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W515,FEL_period,Entage,1,kktg+aktg,10))","v":1},3436855.4517643745,0,0,5155.2831776465619,3431700.1685867282,41061898.786993958,0,61592.848180490932,41000305.93881347,46.340921365895838,553.65907863410416,3431653.827665362,40999752.279734835,0,0,159.99999999999997,0,159.99999999999997,3431653.827665362,17158.26913832681,3448812.0968036889,40999592.279734835,204997.96139867418,41204590.241133511,953968.07216993719,1898.3964636181747,2380.1741892657974,0,954449.84989558486,6677623.7346517546,0,16694.059336629387,{"$f":"+BD515+BE515+BF515","v":6694317.7939883843},{"$f":"IF($W515=$DC$19,$DD$19,0)","v":0},450658.9088731659,{"$f":"BH515*$DQ$14","v":0},896.81122865760005,2248.8104882225412,{"$f":"BI515-BJ515-BK515+BL515","v":452010.90813273081},{"$f":"IF($W515=$DC$20,$DD$20,0)","v":0},0,{"$f":"BN515*$DQ$14","v":0},0,0,{"$f":"BO515-BP515-BQ515+BR515","v":0},{"$f":"IF($W515=$DC$21,$DD$21,0)","v":0},0,{"$f":"BT515*$DQ$14","v":0},0,0,{"$f":"BU515-BV515-BW515+BX515","v":0},{"$f":"IF($W515=$DC$22,$DD$22,0)","v":0},0,{"$f":"BZ515*$DQ$14","v":0},0,0,{"$f":"CA515-CB515-CC515+CD515","v":0},{"$f":"IF($W515=$DC$23,$DD$23,0)","v":0},0,{"$f":"CF515*$DQ$14","v":0},0,0,{"$f":"CG515-CH515-CI515+CJ515","v":0},{"$f":"BM515+BS515+BY515+CE515+CK515","v":452010.90813273081}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W516,FEL_period,Entage,1,kktg+aktg,10))","v":1},{"$f":"+AU515","v":3448812.0968036889},0,0,5173.2181452055329,{"$f":"+AA516+AB516-AC516-AD516","v":3443638.8786584833},{"$f":"+AX515","v":41204590.241133511},{"$f":"+Y516-AB516","v":0},61806.885361700261,{"$f":"+AF516+AG516-AH516","v":41142783.35577181},46.341088242768933,553.65891175723107,{"$f":"+AE516-AJ516","v":3443592.5375702404},{"$f":"+AI516-AK516","v":41142229.696860053},0,0,159.99999999999997,{"$f":"+(AO516+AP516)-AR516","v":0},159.99999999999997,{"$f":"+AL516-AQ516","v":3443592.5375702404},17217.962687851203,{"$f":"+AS516+AT516","v":3460810.5002580918},{"$f":"+AM516-AR516","v":41142069.696860053},205710.34848430028,{"$f":"+AV516+AW516","v":41347780.045344353},{"$f":"+BC515","v":954449.84989558486},1899.3552012922137,2381.3762367357317,0,954931.87093102839,{"$f":"+BG515","v":6694317.7939883843},0,16735.79448497096,6711053.5884733554,0,{"$f":"BH516+BM515","v":452010.90813273081},0,899.50170718413426,2255.5570321277332,453366.96345767443,0,{"$f":"BN516+BS515","v":0},0,0,0,0,0,{"$f":"BT516+BY515","v":0},0,0,0,0,0,{"$f":"BZ516+CE515","v":0},0,0,0,0,0,{"$f":"CF516+CK515","v":0},0,0,0,0,453366.96345767443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516,43,0,{"$f":"IF($B$29=1,1,FundingFactor(W517,FEL_period,Entage,1,kktg+aktg,10))","v":1},3460810.5002580918,0,0,5191.2157503871376,3455619.2845077049,41347780.045344353,0,62021.67006801653,41285758.375276335,46.341254542286492,553.65874545771351,3455572.9432531628,41285204.716530874,0,0,159.99999999999997,0,159.99999999999997,3455572.9432531628,17277.864716265813,3472850.8079694286,41285044.716530874,206425.22358265438,41491469.94011353,954931.87093102839,1900.3144231527465,2382.5788912696894,0,955414.13539914542,6711053.5884733554,0,16777.63397118339,6727831.222444539,0,453366.96345767443,0,902.20025728077201,2262.3238160019682,454727.08701639564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,454727.08701639564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,517,44,400000,{"$f":"IF($B$29=1,1,FundingFactor(W518,FEL_period,Entage,1,kktg+aktg,10))","v":1},3472850.8079694286,0,0,5209.276211954143,3467641.5317574744,41491469.94011353,400000,62837.204910170287,41828632.735203356,45.93280468923831,554.06719531076169,3467595.5989527851,41828078.668008044,0,0,159.99999999999997,0,159.99999999999997,3467595.5989527851,17337.977994763925,3484933.5769475489,41827918.668008044,209139.59334004021,42037058.261348084,955414.13539914542,1901.2741294442992,2383.7821531742529,0,955896.64342287544,6727831.222444539,0,16819.578056111346,6744650.80050065,0,454727.08701639564,0,904.90690316262726,2269.1109005661651,456091.2910137992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456091.2910137992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W519,FEL_period,Entage,1,kktg+aktg,10))","v":1},3484933.5769475489,0,0,5227.4003654213229,3479706.1765821273,42037058.261348084,0,63055.587392022127,41974002.673956059,45.932966940376673,554.06703305962333,3479660.2436151868,41973448.606922999,0,0,159.99999999999997,0,159.99999999999997,3479660.2436151868,17398.301218075932,3497058.5448332629,41973288.606922999,209866.44303461499,42183155.049957611,955896.64342287544,1902.234320411522,2384.9860227561599,0,956379.39512522006,6744650.80050065,0,16861.627001251625,6761512.427501902,0,456091.2910137992,0,907.62166911746033,2275.9183467234084,457459.58769140515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,457459.58769140515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,519,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W520,FEL_period,Entage,1,kktg+aktg,10))","v":1},3497058.5448332629,0,0,5245.5878172498942,3491812.9570160131,42183155.049957611,0,63274.73257493641,42119880.317382671,45.933128630099759,554.06687136990024,3491767.0238873828,42119326.250511304,0,0,159.99999999999997,0,159.99999999999997,3491767.0238873828,17458.835119436913,3509225.8590068198,42119166.250511304,210595.83125255653,42329762.081763864,956379.39512522006,1903.1949962991878,2386.1905003223019,0,956862.39062924311,6761512.427501902,0,16903.781068754754,6778416.2085706564,0,457459.58769140515,0,910.34457950589615,2282.7462155594962,458831.98932745872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,458831.98932745872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W521,FEL_period,Entage,1,kktg+aktg,10))","v":1},3509225.8590068198,0,0,5263.8387885102293,3503962.0202183095,42329762.081763864,0,63494.643122645793,42266267.43864122,45.933289760338766,554.06671023966123,3503916.0869285492,42265713.371930979,0,0,159.99999999999997,0,159.99999999999997,3503916.0869285492,17519.580434642743,3521435.667363192,42265553.371930979,211327.76685965489,42476881.138790637,956862.39062924311,1904.1561573521938,2387.3955861797272,0,957345.63005807064,6778416.2085706564,0,16946.040521426639,6795362.2490920834,0,458831.98932745872,0,913.07565876164279,2289.5945683434852,460208.50823704054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,460208.50823704054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W522,FEL_period,Entage,1,kktg+aktg,10))","v":1},3521435.667363192,0,0,5282.1535010447869,3516153.513862147,42476881.138790637,0,63715.321708185948,42413165.81708245,45.933450333018527,554.06654966698147,3516107.5804118142,42412611.750532784,0,0,159.99999999999997,0,159.99999999999997,3516107.5804118142,17580.53790205907,3533688.1183138732,42412451.750532784,212062.25875266388,42624514.00928545,957345.63005807064,1905.1178038155604,2388.601280635638,0,957829.11353489081,6795362.2490920834,0,16988.40562273021,6812350.6547148135,0,460208.50823704054,0,915.81493139171062,2296.4634665282442,461589.15677217703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,461589.15677217703]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W523,FEL_period,Entage,1,kktg+aktg,10))","v":1},3533688.1183138732,0,0,5300.5321774708091,3528387.5861364026,42624514.00928545,0,63936.77101392817,42560577.23827152,45.933610350057052,554.06638964994295,3528341.6525260527,42560023.171881869,0,0,159.99999999999997,0,159.99999999999997,3528341.6525260527,17641.708262630262,3545983.3607886829,42559863.171881869,212799.31585940931,42772662.487741277,957829.11353489081,1906.0799359344326,2389.8075839973912,0,958312.84118295379,6812350.6547148135,0,17030.876636787034,6829381.5313516008,0,461589.15677217703,0,918.56242197663221,2303.3529717510019,462973.94732195139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,462973.94732195139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,523,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W524,FEL_period,Entage,1,kktg+aktg,10))","v":1},3545983.3607886829,0,0,5318.9750411830237,3540664.3857474998,42772662.487741277,0,64158.99373161191,42708503.494009666,45.933769813366325,554.06623018663367,3540618.4519776865,42707949.427779481,0,0,159.99999999999997,0,159.99999999999997,3540618.4519776865,17703.092259888432,3558321.544237575,42707789.427779481,213538.94713889741,42921328.374918379,958312.84118295379,1907.0425539540781,2391.014496572499,0,958796.81312557228,6829381.5313516008,80000,17273.453828378999,6926654.9851799794,0,462973.94732195139,0,921.3181551706831,2310.2631458339033,464362.8923126146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,464362.8923126146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W525,FEL_period,Entage,1,kktg+aktg,10))","v":1},3558321.544237575,0,0,5337.4823163563624,3552984.0619212189,42921328.374918379,0,64381.992562377563,42856946.382356003,45.933928724851171,554.06607127514883,3552938.127992494,42856392.316284731,0,0,159.99999999999997,0,159.99999999999997,3552938.127992494,17764.690639962468,3570702.8186324565,42856232.316284731,214281.16158142363,43070513.477866158,958796.81312557228,1908.0056581198887,2392.2220186686309,0,959281.02948612103,6926654.9851799794,0,17316.637462949948,6943971.6226429297,0,464362.8923126146,0,924.08215570210302,2317.1940507845625,465756.00420769706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,465756.00420769706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W526,FEL_period,Entage,1,kktg+aktg,10))","v":1},3570702.8186324565,0,0,5356.0542279486845,3565346.7644045078,43070513.477866158,0,64605.770216799232,43005907.707649358,45.9340870864105,554.0659129135895,3565300.8303174214,43005353.64173644,0,0,159.99999999999997,0,159.99999999999997,3565300.8303174214,17826.504151587105,3583127.3344690083,43005193.64173644,215025.96820868217,43220219.609945126,959281.02948612103,1908.9692486773808,2393.4301505936091,0,959765.49038803729,6943971.6226429297,0,17359.929056607321,6961331.5516995369,0,465756.00420769706,0,926.85444837331715,2324.1457487966186,467153.29550812038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,467153.29550812038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W527,FEL_period,Entage,1,kktg+aktg,10))","v":1},3583127.3344690083,0,0,5374.6910017035125,3577752.6434673048,43220219.609945126,0,64830.32941491768,43155389.280530207,45.934244899936402,554.0657551000636,3577706.7092224048,43154835.214775108,0,0,159.99999999999997,0,159.99999999999997,3577706.7092224048,17888.533546112023,3595595.2427685168,43154675.214775108,215773.37607387555,43370448.590848982,959765.49038803729,1909.9333258721942,2394.6388926554127,0,960250.19595482049,6961331.5516995369,0,17403.328879248842,6978734.8805787861,0,467153.29550812038,0,929.63505806115961,2331.118302250296,468554.7787523095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,468554.7787523095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W528,FEL_period,Entage,1,kktg+aktg,10))","v":1},3595595.2427685168,0,0,5393.3928641527746,3590201.849904364,43370448.590848982,0,65055.672886273467,43305392.917962708,45.934402167314602,554.0655978326854,3590155.9155021966,43304838.852364875,0,0,159.99999999999997,0,159.99999999999997,3590155.9155021966,17950.779577510981,3608106.6950797075,43304678.852364875,216523.39426182435,43521202.246626697,960250.19595482049,1910.8978899500926,2395.8482451621762,0,960735.14631003258,6978734.8805787861,0,17446.837201446964,6996181.7177802334,0,468554.7787523095,0,932.42400971709583,2338.1117737129621,469960.4665163054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,469960.4665163054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528,44,0,{"$f":"IF($B$29=1,1,FundingFactor(W529,FEL_period,Entage,1,kktg+aktg,10))","v":1},3608106.6950797075,0,0,5412.160042619561,3602694.5350370882,43521202.246626697,0,65281.803369940048,43455920.443256758,45.934558890424455,554.06544110957554,3602648.6004781979,43455366.377815649,0,0,159.99999999999997,0,159.99999999999997,3602648.6004781979,18013.243002390987,3620661.8434805889,43455206.377815649,217276.03188907824,43672482.40970473,960735.14631003258,1911.8629411569648,2397.0582084221892,0,961220.34157729778,6996181.7177802334,0,17490.454294450585,7013672.1720746839,0,469960.4665163054,0,935.22132836744765,2345.1262259396899,471370.3714138777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,471370.3714138777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529,45,400000,{"$f":"IF($B$29=1,1,FundingFactor(W530,FEL_period,Entage,1,kktg+aktg,10))","v":1},3620661.8434805889,0,0,5430.9927652208835,3615230.8507153681,43672482.40970473,400000,66108.723614557093,44006373.686090171,45.549462928170556,554.45053707182944,3615185.3012524401,44005819.235553101,0,0,159.99999999999997,0,159.99999999999997,3615185.3012524401,18075.9265062622,3633261.2277587024,44005659.235553101,220028.2961777655,44225687.531730868,961220.34157729778,1912.8284797388224,2398.2687827438972,0,961705.78188030294,7013672.1720746839,0,17534.180430186709,7031206.3525048709,0,471370.3714138777,0,938.02703911361652,2352.1617218738202,472784.50609663787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,472784.50609663787]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W531,FEL_period,Entage,1,kktg+aktg,10))","v":1},3633261.2277587024,0,0,5449.8918416380529,3627811.3359170645,44225687.531730868,0,66338.531297596302,44159349.000433274,45.549615968590956,554.45038403140904,3627765.786301096,44158794.550049245,0,0,159.99999999999997,0,159.99999999999997,3627765.786301096,18138.828931505479,3645904.6152326013,44158634.550049245,220793.17275024622,44379427.722799495,961705.78188030294,1913.7945059418028,2399.4799684359027,0,962191.46734279708,7031206.3525048709,0,17578.015881262178,7048784.3683861326,0,472784.50609663787,0,940.84116713230924,2359.2183246475274,474202.88325415307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,474202.88325415307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W532,FEL_period,Entage,1,kktg+aktg,10))","v":1},3645904.6152326013,0,0,5468.8569228489023,3640435.7583097522,44379427.722799495,0,66569.141584199242,44312858.581215292,45.549768479315844,554.45023152068416,3640390.2085412727,44312304.13098377,0,0,159.99999999999997,0,159.99999999999997,3640390.2085412727,18201.951042706361,3658592.1595839788,44312144.13098377,221560.72065491884,44533704.85163869,962191.46734279708,1914.761020012166,2400.6917658069619,0,962677.39808859187,7048784.3683861326,0,17621.960920965332,7066406.3293070979,0,474202.88325415307,0,943.66373767576454,2366.2960975823867,475625.5156140597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,475625.5156140597]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W533,FEL_period,Entage,1,kktg+aktg,10))","v":1},3658592.1595839788,0,0,5487.8882393759677,3653104.271344603,44533704.85163869,0,66800.557277458036,44466904.294361234,45.549920462168416,554.45007953783158,3653058.721424141,44466349.844281696,0,0,159.99999999999997,0,159.99999999999997,3653058.721424141,18265.293607120704,3671324.0150312618,44466189.844281696,222330.94922140846,44688520.793503106,962677.39808859187,1915.7280221962976,2401.9041751659888,0,963163.57424156158,7066406.3293070979,0,17666.015823267746,7084072.3451303653,0,475625.5156140597,0,946.49477607197878,2373.3951041899386,477052.41594217764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,477052.41594217764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W534,FEL_period,Entage,1,kktg+aktg,10))","v":1},3671324.0150312618,0,0,5506.9860225468919,3665817.0290087149,44688520.793503106,0,67032.781190254653,44621488.012312852,45.550071918965614,554.44992808103439,3665771.4789367961,44620933.562384769,0,0,159.99999999999997,0,159.99999999999997,3665771.4789367961,18328.857394683979,3684100.3363314802,44620773.562384769,223103.86781192385,44843877.430196695,963163.57424156158,1916.6955127407075,2403.1171968220519,0,963649.9959256429,7084072.3451303653,0,17710.180862825913,7101782.5259931916,0,477052.41594217764,0,949.33430772493341,2380.5154081722635,478483.59704262496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478483.59704262496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W535,FEL_period,Entage,1,kktg+aktg,10))","v":1},3684100.3363314802,0,0,5526.1505044972191,3678574.1858269828,44843877.430196695,0,67265.81614529503,44776611.614051402,45.550222851518356,554.44977714848164,3678528.6356041315,44776057.164274253,0,0,159.99999999999997,0,159.99999999999997,3678528.6356041315,18392.643178020659,3696921.2787821521,44775897.164274253,223879.48582137123,44999776.650095627,963649.9959256429,1917.6634918920292,2404.3308310843772,0,964136.66326483525,7101782.5259931916,0,17754.456314982977,7119536.9823081745,0,478483.59704262496,0,952.18235811482361,2387.6570734225506,479919.07175793272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,479919.07175793272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,535,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W536,FEL_period,Entage,1,kktg+aktg,10))","v":1},3696921.2787821521,0,0,5545.3819181732279,3691375.8968639788,44999776.650095627,0,67499.664975143431,44932276.985120483,45.550373261631307,554.44962673836869,3691330.346490717,44931722.535493746,0,0,159.99999999999997,0,159.99999999999997,3691330.346490717,18456.651732453585,3709786.9982231706,44931562.535493746,224657.81267746873,45156220.348171212,964136.66326483525,1918.6319598970222,2405.5450782623457,0,964623.57638320059,7119536.9823081745,80000,17998.842455770435,7217535.8247639453,0,479919.07175793272,0,955.03895279828612,2394.8201640256721,481358.85296916007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,481358.85296916007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W537,FEL_period,Entage,1,kktg+aktg,10))","v":1},3709786.9982231706,0,0,5564.6804973347562,3704222.3177258358,45156220.348171212,0,67734.330522256816,45088486.017648958,45.550523151102993,554.44947684889701,3704176.7672026847,45087931.568172112,0,0,159.99999999999997,0,159.99999999999997,3704176.7672026847,18520.883836013421,3722697.6510386979,45087771.568172112,225438.85784086052,45313210.426012971,964623.57638320059,1919.6009170025691,2406.7599386654952,0,965110.7354048636,7217535.8247639453,0,18043.839561909863,7235579.6643258547,0,481358.85296916007,0,957.90411740862839,2402.004744258757,482802.95359601022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,482802.95359601022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W538,FEL_period,Entage,1,kktg+aktg,10))","v":1},3722697.6510386979,0,0,5584.0464765580464,3717113.6045621401,45313210.426012971,0,67969.815639019449,45245240.610373951,45.550672521725573,554.44932747827443,3717068.0538896183,45244686.161046475,0,0,159.99999999999997,0,159.99999999999997,3717068.0538896183,18585.34026944809,3735653.3941590665,45244526.161046475,226222.63080523236,45470748.791851707,965110.7354048636,1920.5703634556785,2407.97541260352,0,965598.14045401139,7235579.6643258547,0,18088.949160814638,7253668.613486669,0,482802.95359601022,0,960.77787765606035,2409.2108785917708,484251.38659694593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,484251.38659694593]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W539,FEL_period,Entage,1,kktg+aktg,10))","v":1},3735653.3941590665,0,0,5603.480091238599,3730049.9140678281,45470748.791851707,0,68206.123187777557,45402542.668663926,45.550821375285636,554.44917862471436,3730004.363246453,45401988.219485305,0,0,159.99999999999997,0,159.99999999999997,3730004.363246453,18650.021816232264,3748654.3850626852,45401828.219485305,227009.14109742653,45628837.360582732,965598.14045401139,1921.5402995034826,2409.1915003862696,0,966085.79165489413,7253668.613486669,0,18134.171533716672,7271802.7850203859,0,484251.38659694593,0,963.66025932792229,2416.43863168809,485704.16496930609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,485704.16496930609]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W540,FEL_period,Entage,1,kktg+aktg,10))","v":1},3748654.3850626852,0,0,5622.9815775940269,3743031.4034850914,45628837.360582732,0,68443.256040874097,45560394.104541861,45.550969713563177,554.44903028643682,3742985.852515378,45559839.655511573,0,0,159.99999999999997,0,159.99999999999997,3742985.852515378,18714.92926257689,3761700.7817779551,45559679.655511573,227798.39827755783,45787478.053789131,966085.79165489413,1922.5107253932392,2410.408202323752,0,966573.68913182465,7271802.7850203859,0,18179.506962550964,7289982.2919829367,0,485704.16496930609,0,966.55128828891895,2423.6880684050861,487161.30174942227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,487161.30174942227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540,45,0,{"$f":"IF($B$29=1,1,FundingFactor(W541,FEL_period,Entage,1,kktg+aktg,10))","v":1},3761700.7817779551,0,0,5642.551172666932,3756058.2306052884,45787478.053789131,0,68681.217080683695,45718796.836708449,45.551117538332505,554.44888246166749,3756012.6794877499,45718242.387825988,0,0,159.99999999999997,0,159.99999999999997,3756012.6794877499,18780.063397438749,3774792.7428851887,45718082.387825988,228590.41193912993,45946672.799765117,966573.68913182465,1923.4816413723311,2411.6255187261308,0,967061.83300917852,7289982.2919829367,0,18224.955729957339,7308207.2477128943,0,487161.30174942227,0,969.45099048135023,2430.9592537947042,488622.8100127356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,488622.8100127356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541,46,400000,{"$f":"IF($B$29=1,1,FundingFactor(W542,FEL_period,Entage,1,kktg+aktg,10))","v":1},3774792.7428851887,0,0,5662.1891143277826,3769130.5537708607,45946672.799765117,400000,69520.009199647669,46277152.790565468,45.187737852634086,554.81226214736591,3769085.3660330079,46276597.978303321,0,0,159.99999999999997,0,159.99999999999997,3769085.3660330079,18845.426830165041,3787930.7928631729,46276437.978303321,231382.18989151658,46507820.168194838,967061.83300917852,1924.4530476882653,2412.8434499037257,0,967550.22341139405,7308207.2477128943,0,18270.518119282235,7326477.7658321764,0,488622.8100127356,0,972.35939192534386,2438.2522531040513,490088.70287391433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,490088.70287391433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W543,FEL_period,Entage,1,kktg+aktg,10))","v":1},3787930.7928631729,0,0,5681.8961892947591,3782248.8966738782,46507820.168194838,0,69761.730252292255,46438058.437942542,45.187882321860798,554.8121176781392,3782203.7087915563,46437503.625824861,0,0,159.99999999999997,0,159.99999999999997,3782203.7087915563,18911.01854395778,3801114.727335514,46437343.625824861,232186.71812912429,46669530.343953982,967550.22341139405,1925.4249445886742,2414.0619961670131,0,968038.86046297243,7326477.7658321764,0,18316.194414580441,7344793.9602467567,0,490088.70287391433,0,975.27651871908938,2445.5671317759761,491558.99348697119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,491558.99348697119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W544,FEL_period,Entage,1,kktg+aktg,10))","v":1},3801114.727335514,0,0,5701.6720910032709,3795413.055244511,46669530.343953982,0,70004.295515930964,46599526.04843805,45.188026290923744,554.81197370907626,3795367.8672182201,46598971.236464344,0,0,159.99999999999997,0,159.99999999999997,3795367.8672182201,18976.8393360911,3814344.7065543113,46598811.236464344,232994.05618232171,46831805.292646669,968038.86046297243,1926.3973323213149,2415.2811578266278,0,968527.74428847781,7344793.9602467567,0,18361.984900616892,7363155.9451473737,0,491558.99348697119,0,978.20239703907271,2452.9039554496608,493033.69504538178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,493033.69504538178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W545,FEL_period,Entage,1,kktg+aktg,10))","v":1},3814344.7065543113,0,0,5721.5170598314662,3808623.1894944799,46831805.292646669,0,70247.707938969994,46761557.5847077,45.188169761545396,554.8118302384546,3808578.0013247184,46761002.772877462,0,0,159.99999999999997,0,159.99999999999997,3808578.0013247184,19042.890006623591,3827620.891331342,46760842.772877462,233804.21386438727,46994646.986741848,968527.74428847781,1927.3702111340708,2416.5009351933591,0,969016.87501253712,7363155.9451473737,0,18407.889862868433,7381563.8350102417,0,493033.69504538178,0,981.1370531403096,2460.2627899612071,494512.82078220265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,494512.82078220265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W546,FEL_period,Entage,1,kktg+aktg,10))","v":1},3827620.891331342,0,0,5741.4313369970123,3821879.459994345,46994646.986741848,0,70491.970480112766,46924155.016261734,45.188312735442537,554.81168726455746,3821834.2716816096,46923600.204574473,0,0,159.99999999999997,0,159.99999999999997,3821834.2716816096,19109.171358408046,3840943.4430400175,46923440.204574473,234617.20102287235,47158057.405597344,969016.87501253712,1928.3435812749487,2417.7213285781554,0,969506.25275984034,7381563.8350102417,0,18453.909587525603,7400017.7445977675,0,494512.82078220265,0,984.0805133565832,2467.6437013442301,495996.38397019025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,495996.38397019025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W547,FEL_period,Entage,1,kktg+aktg,10))","v":1},3840943.4430400175,0,0,5761.4151645600259,3835182.0278754574,47158057.405597344,0,70737.086108396019,47087320.31948895,45.188455214325813,554.81154478567419,3835136.8394202432,47086765.507944167,0,0,159.99999999999997,0,159.99999999999997,3835136.8394202432,19175.684197101215,3854312.5236173444,47086605.507944167,235433.02753972085,47322038.535483889,969506.25275984034,1929.3174429920821,2418.9423382921204,0,969995.87765514036,7400017.7445977675,0,18500.04436149442,7418517.788959262,0,495996.38397019025,0,987.03280410067862,2475.0467558304476,497484.39792192006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,497484.39792192006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W548,FEL_period,Entage,1,kktg+aktg,10))","v":1},3854312.5236173444,0,0,5781.4687854260164,3848531.0548319183,47322038.535483889,0,70983.057803225835,47251055.477680661,45.188597199900073,554.81140280009993,3848485.8662347184,47250500.666277863,0,0,159.99999999999997,0,159.99999999999997,3848485.8662347184,19242.429331173593,3867728.295565892,47250340.666277863,236251.70333138932,47486592.369609252,969995.87765514036,1930.2917965337292,2420.1639646465164,0,970485.74982325314,7418517.788959262,80000,18746.294472398153,7517264.0834316602,0,497484.39792192006,0,989.99395186462095,2482.4720198502773,498976.87598990573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,498976.87598990573]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W549,FEL_period,Entage,1,kktg+aktg,10))","v":1},3867728.295565892,0,0,5801.5924433488372,3861926.7031225432,47486592.369609252,0,71229.888554413876,47415362.481054835,45.188738693864707,554.81126130613529,3861881.5143838492,47414807.669793531,0,0,159.99999999999997,0,159.99999999999997,3861881.5143838492,19309.407571919244,3881190.9219557685,47414647.669793531,237073.23834896763,47651720.9081425,970485.74982325314,1931.2666421482736,2421.3862079527621,0,970975.86938905763,7517264.0834316602,0,18793.160208579149,7536057.2436402394,0,498976.87598990573,0,992.96398321991228,2489.9195600334292,500473.83156671922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500473.83156671922]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W550,FEL_period,Entage,1,kktg+aktg,10))","v":1},3881190.9219557685,0,0,5821.786382933652,3875369.1355728349,47651720.9081425,0,71477.58136221375,47580243.326780289,45.188879697912853,554.81112030208715,3875323.9466931368,47579688.515659988,0,0,159.99999999999997,0,159.99999999999997,3875323.9466931368,19376.619733465683,3894700.5664266027,47579528.515659988,237897.64257829994,47817426.158238284,970975.86938905763,1932.2419800842245,2422.6090685224335,0,971466.23647749587,7536057.2436402394,0,18840.143109100598,7554897.3867493402,0,500473.83156671922,0,995.9429248177712,2497.3894432095071,501975.27808511094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,501975.27808511094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W551,FEL_period,Entage,1,kktg+aktg,10))","v":1},3894700.5664266027,0,0,5842.0508496399043,3888858.5155769628,47817426.158238284,0,71726.13923735742,47745700.019000925,45.189020213732192,554.81097978626781,3888813.3265567492,47745145.208021142,0,0,159.99999999999997,0,159.99999999999997,3888813.3265567492,19444.066632783746,3908257.3931895331,47744985.208021142,238724.92604010573,47983710.134061247,971466.23647749587,1933.2178105902167,2423.8325466672641,0,971956.85121357301,7554897.3867493402,0,18887.243466873351,7573784.6302162139,0,501975.27808511094,0,998.93080338937068,2504.8817364086076,503481.22901813022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,503481.22901813022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W552,FEL_period,Entage,1,kktg+aktg,10))","v":1},3908257.3931895331,0,0,5862.3860897842997,3902395.0070997491,47983710.134061247,0,71975.565201091857,47911734.568860158,45.189160243004494,554.81083975699551,3902349.8179395059,47911179.758020401,0,0,159.99999999999997,0,159.99999999999997,3902349.8179395059,19511.749089697529,3921861.5670292033,47911019.758020401,239555.09879010197,48150574.856810503,971956.85121357301,1934.1941339150101,2425.056642699145,0,972447.71372235718,7573784.6302162139,0,18934.461575540536,7592719.0917917546,0,503481.22901813022,0,1001.9276457460791,2512.3965068619204,504991.69787924603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,504991.69787924603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552,46,0,{"$f":"IF($B$29=1,1,FundingFactor(W553,FEL_period,Entage,1,kktg+aktg,10))","v":1},3921861.5670292033,0,0,5882.7923505438048,3915978.7746786596,48150574.856810503,0,72225.862285215742,48078348.994525284,45.189299787405844,554.81070021259416,3915933.5853788722,48077794.183825068,0,0,159.99999999999997,0,159.99999999999997,3915933.5853788722,19579.667926894359,3935513.2533057667,48077634.183825068,240388.17091912532,48318022.354744196,972447.71372235718,1935.1709503074908,2426.2813569301238,0,972938.82412897982,7592719.0917917546,0,18981.797729479385,7611700.8895212337,0,504991.69787924603,0,1004.9334787796996,2519.9338220023315,506506.69822246867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,506506.69822246867]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553,47,400000,{"$f":"IF($B$29=1,1,FundingFactor(W554,FEL_period,Entage,1,kktg+aktg,10))","v":1},3935513.2533057667,0,0,5903.2698799586497,3929609.9834258081,48318022.354744196,400000,73077.033532116286,48644945.321212083,44.846142328616111,555.15385767138389,3929565.1372834793,48644390.167354412,0,0,159.99999999999997,0,159.99999999999997,3929565.1372834793,19647.825686417396,3949212.9629698968,48644230.167354412,243221.15083677205,48887451.318191186,972938.82412897982,1936.1482600166698,2427.5066896724079,0,973430.18255863548,7611700.8895212337,0,19029.252223803083,7630730.1417450365,0,506506.69822246867,0,1007.9483294627125,2527.4937494650299,508026.24364247097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,508026.24364247097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,554,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W555,FEL_period,Entage,1,kktg+aktg,10))","v":1},3949212.9629698968,0,0,5923.8194444548453,3943289.1435254421,48887451.318191186,0,73331.17697728677,48814120.141213901,44.846278810730951,555.15372118926905,3943244.2972466312,48813564.98749271,0,0,159.99999999999997,0,159.99999999999997,3943244.2972466312,19716.221486233157,3962960.5187328644,48813404.98749271,244067.02493746355,49057472.012430176,973430.18255863548,1937.1260632916844,2428.7326412383595,0,973921.78913658217,7630730.1417450365,0,19076.825354362591,7649806.9670993993,0,508026.24364247097,0,1010.9722248485172,2535.0763570881122,509550.34777471056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,509550.34777471056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W556,FEL_period,Entage,1,kktg+aktg,10))","v":1},3962960.5187328644,0,0,5944.440778099296,3957016.0779547649,49057472.012430176,0,73586.208018645251,48983885.80441153,44.84641482021425,555.15358517978575,3956971.2315399447,48983330.65082635,0,0,159.99999999999997,0,159.99999999999997,3956971.2315399447,19784.856157699724,3976756.0876976443,48983170.65082635,244915.85325413174,49228086.504080482,973921.78913658217,1938.1043603817982,2429.9592119405006,0,974413.64398814086,7649806.9670993993,0,19124.517417748499,7668931.4845171478,0,509550.34777471056,0,1014.0051920716741,2542.6817129131946,511079.02429555211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,511079.02429555211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W557,FEL_period,Entage,1,kktg+aktg,10))","v":1},3976756.0876976443,0,0,5965.1341315464661,3970790.9535660977,49228086.504080482,0,73842.129756120718,49154244.374324359,44.846550358694344,555.15344964130566,3970746.1070157387,49153689.220874719,0,0,159.99999999999997,0,159.99999999999997,3970746.1070157387,19853.730535078692,3990599.8375508175,49153529.220874719,245767.64610437359,49399296.866979092,974413.64398814086,1939.0831515364,2431.1864020915109,0,974905.74723869597,7668931.4845171478,0,19172.32871129287,7688103.8132284405,0,511079.02429555211,0,1017.0472583481486,2550.30988518602,512612.28692238999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,512612.28692238999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W558,FEL_period,Entage,1,kktg+aktg,10))","v":1},3990599.8375508175,0,0,5985.8997563262265,3984613.9377944912,49399296.866979092,0,74098.945300468637,49325197.921678625,44.846685427794455,555.15331457220555,3984569.0911090635,49324642.768364049,0,0,159.99999999999997,0,159.99999999999997,3984569.0911090635,19922.845455545317,4004491.9365646089,49324482.768364049,246622.41384182023,49571105.182205871,974905.74723869597,1940.0624370050048,2432.4142120042275,0,975398.09901369526,7688103.8132284405,0,19220.259533071101,7707324.0727615114,0,512612.28692238999,0,1020.0984509755559,2557.9609423570723,514150.14941377152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,514150.14941377152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W559,FEL_period,Entage,1,kktg+aktg,10))","v":1},4004491.9365646089,0,0,6006.7379048469129,3998485.1986597618,49571105.182205871,0,74356.657773308805,49496748.524432562,44.846820029131663,555.15317997086834,3998440.3518397328,49496193.371252589,0,0,159.99999999999997,0,159.99999999999997,3998440.3518397328,19992.201759198662,4018432.5535989315,49496033.371252589,247480.16685626295,49743513.538108855,975398.09901369526,1941.0422170372533,2433.6426419916447,0,975890.69943864958,7707324.0727615114,0,19268.31018190378,7726592.3829434151,0,514150.14941377152,0,1023.1587973334052,2565.6349530821903,515692.62556952029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,515692.62556952029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,559,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W560,FEL_period,Entage,1,kktg+aktg,10))","v":1},4018432.5535989315,0,0,6027.648830398397,4012404.9047685331,49743513.538108855,0,74615.270307163286,49668898.267801695,44.846954164318163,555.15304583568184,4012360.057814369,49668343.114755861,0,0,159.99999999999997,0,159.99999999999997,4012360.057814369,20061.800289071845,4032421.8581034406,49668183.114755861,248340.91557377929,49916524.030329637,975890.69943864958,1942.0224918829126,2434.8716923669167,0,976383.54863913357,7726592.3829434151,80000,19516.480957358537,7826108.8639007732,0,515692.62556952029,0,1026.2283248833453,2573.3319862231847,517239.72923086013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,517239.72923086013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W561,FEL_period,Entage,1,kktg+aktg,10))","v":1},4032421.8581034406,0,0,6048.6327871551612,4026373.2253162856,49916524.030329637,0,74874.786045494446,49841649.244284146,44.847087834960007,555.15291216503999,4026328.3782284507,49841094.091371983,0,0,159.99999999999997,0,159.99999999999997,4026328.3782284507,20131.641891142252,4046460.020119593,49840934.091371983,249204.67045685989,50090138.76182884,976383.54863913357,1943.0032617918757,2436.1013634433543,0,976876.64674078499,7826108.8639007732,0,19565.27215975193,7845674.1360605247,0,517239.72923086013,0,1029.3070611694116,2581.0521108484536,518791.4742805392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,518791.4742805392]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W562,FEL_period,Entage,1,kktg+aktg,10))","v":1},4046460.020119593,0,0,6069.6900301793894,4040390.3300894136,50090138.76182884,0,75135.208142743257,50015003.553686097,44.847221042658362,555.15277895734164,4040345.4828683711,50014448.400907136,0,0,159.99999999999997,0,159.99999999999997,4040345.4828683711,20201.727414341854,4060547.2102827127,50014288.400907136,250071.44200453567,50264359.842911676,976876.64674078499,1943.984527014162,2437.3316555344268,0,977369.99386930524,7845674.1360605247,0,19614.185340151311,7865288.3214006759,0,518791.4742805392,0,1032.3950338182729,2588.7953962336046,520347.87464295456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520347.87464295456]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W563,FEL_period,Entage,1,kktg+aktg,10))","v":1},4060547.2102827127,0,0,6090.8208154240683,4054456.3894672887,50264359.842911676,0,75396.53976436751,50188963.303147309,44.847353789008821,555.15264621099118,4054411.5421134997,50188408.150501095,0,0,159.99999999999997,0,159.99999999999997,4054411.5421134997,20272.0577105675,4074683.5998240672,50188248.150501095,250941.24075250546,50439189.391253598,977369.99386930524,1944.9662877999172,2438.5625689537633,0,977863.59015045909,7865288.3214006759,0,19663.220803501688,7884951.5422041779,0,520347.87464295456,0,1035.4922705394795,2596.5619118620757,521908.94428427715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521908.94428427715]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W564,FEL_period,Entage,1,kktg+aktg,10))","v":1},4074683.5998240672,0,0,6112.0253997361006,4068571.5744243311,50439189.391253598,0,75658.784086880391,50363530.607166715,44.847486075601068,555.15251392439893,4068526.7269382556,50362975.454652794,0,0,159.99999999999997,0,159.99999999999997,4068526.7269382556,20342.633634691276,4088869.3605729467,50362815.454652794,251814.07727326395,50614629.531926058,977863.59015045909,1945.9485443994135,2439.7941040151491,0,978357.43571007473,7884951.5422041779,0,19712.378855510444,7904663.9210596886,0,521908.94428427715,0,1038.5987991257114,2604.351727425757,523474.69721257722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,523474.69721257722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564,47,0,{"$f":"IF($B$29=1,1,FundingFactor(W565,FEL_period,Entage,1,kktg+aktg,10))","v":1},4088869.3605729467,0,0,6133.3040408594197,4082736.0565320873,50614629.531926058,0,75921.944297889087,50538707.587628171,44.847617904019785,555.15238209598022,4082691.2089141831,50538152.435246073,0,0,159.99999999999997,0,159.99999999999997,4082691.2089141831,20413.456044570914,4103104.6649587541,50537992.435246073,252689.96217623036,50790682.397422306,978357.43571007473,1946.9312970630488,2441.0262610325294,0,978851.53067404428,7904663.9210596886,0,19761.659802649221,7924425.5808623377,0,523474.69721257722,0,1041.7146474530286,2612.1649128256208,525045.14747794974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525045.14747794974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,565,48,400000,{"$f":"IF($B$29=1,1,FundingFactor(W566,FEL_period,Entage,1,kktg+aktg,10))","v":1},4103104.6649587541,0,0,6154.6569974381309,4096950.007961316,50790682.397422306,400000,76786.023596133455,51113896.373826176,44.523316809496919,555.47668319050308,4096905.4846445066,51113340.897142984,0,0,159.99999999999997,0,159.99999999999997,4096905.4846445066,20484.527423222531,4117390.0120677291,51113180.897142984,255565.90448571488,51368746.801628701,978851.53067404428,1947.9145460413481,2442.259040320007,0,979345.87516832293,7924425.5808623377,0,19811.063952155844,7944236.6448144931,0,525045.14747794974,0,1044.8398434811199,2620.0015381723429,526620.3091726409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,526620.3091726409]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W567,FEL_period,Entage,1,kktg+aktg,10))","v":1},4117390.0120677291,0,0,6176.0850181015931,4111213.9270496275,51368746.801628701,0,77053.120202443053,51291693.681426257,44.523445839012311,555.47655416098769,4111169.4036037885,51291138.204872094,0,0,159.99999999999997,0,159.99999999999997,4111169.4036037885,20555.847018018943,4131725.2506218073,51290978.204872094,256454.89102436046,51547433.095896453,979345.87516832293,1948.8982915849626,2443.4924421918449,0,979840.46931892983,7944236.6448144931,0,19860.591612036234,7964097.2364265295,0,526620.3091726409,0,1047.9744152535552,2627.861673786937,528200.19643117429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,528200.19643117429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W568,FEL_period,Entage,1,kktg+aktg,10))","v":1},4131725.2506218073,0,0,6197.5878759327106,4125527.6627458744,51547433.095896453,0,77321.149643844677,51470111.946252607,44.523574421596891,555.47642557840311,4125483.1391714527,51469556.469827026,0,0,159.99999999999997,0,159.99999999999997,4125483.1391714527,20627.415695857264,4146110.55486731,51469396.469827026,257346.98234913513,51726743.452176161,979840.46931892983,1949.8825339446703,2444.7264669624628,0,980335.31325194763,7964097.2364265295,0,19910.243091066321,7984007.4795175958,0,528200.19643117429,0,1051.1183908980368,2635.7453902013817,529784.82343047764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,529784.82343047764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W569,FEL_period,Entage,1,kktg+aktg,10))","v":1},4146110.55486731,0,0,6219.1658323009642,4139891.3890350088,51726743.452176161,0,77590.115178264226,51649153.336997896,44.52370255879157,555.47629744120843,4139846.8653324503,51648597.860700458,0,0,159.99999999999997,0,159.99999999999997,4139846.8653324503,20699.234326662252,4160546.0996591123,51648437.860700458,258242.18930350229,51906680.050003961,980335.31325194763,1950.8672733713756,2445.9611149464408,0,980830.40709352272,7984007.4795175958,0,19960.018698793989,8003967.4982163897,0,529784.82343047764,0,1054.2717986266505,2643.652758159255,531374.20439001021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531374.20439001021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W570,FEL_period,Entage,1,kktg+aktg,10))","v":1},4160546.0996591123,0,0,6240.8191494886678,4154305.2805096237,51906680.050003961,0,77860.02007500593,51828820.029928952,44.523830252131461,555.47616974786854,4154260.7566793715,51828264.553759202,0,0,159.99999999999997,0,159.99999999999997,4154260.7566793715,20771.303783396856,4175032.0604627682,51828104.553759202,259140.52276879599,52087245.076527998,980830.40709352272,1951.8525101161101,2447.1963864585164,0,981325.75096986513,8003967.4982163897,0,20009.918745540974,8023977.4169619307,0,531374.20439001021,0,1057.4346667361203,2651.5838486163702,532968.35357189039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532968.35357189039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W571,FEL_period,Entage,1,kktg+aktg,10))","v":1},4175032.0604627682,0,0,6262.5480906941521,4168769.5123720742,52087245.076527998,0,78130.86761479199,52009114.208913207,44.52395750314713,555.47604249685287,4168724.9884145712,52008558.732870713,0,0,159.99999999999997,0,159.99999999999997,4168724.9884145712,20843.624942072853,4189568.6133566438,52008398.732870713,260041.99366435353,52268440.726535067,981325.75096986513,1952.8382444300314,2448.4322818135875,0,981821.34500724869,8023977.4169619307,0,20059.943542404824,8044037.3605043357,0,532968.35357189039,0,1060.6070236080618,2659.5387327414114,534567.28528102371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,534567.28528102371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W572,FEL_period,Entage,1,kktg+aktg,10))","v":1},4189568.6133566438,0,0,6284.3529200349658,4183284.2604366089,52268440.726535067,0,78402.661089802597,52190038.065445267,44.524084313363232,555.47591568663677,4183239.7363522956,52189482.589529581,0,0,159.99999999999997,0,159.99999999999997,4183239.7363522956,20916.198681761478,4204155.9350340571,52189322.589529581,260946.6129476479,52450269.202477232,981821.34500724869,1953.8244765644249,2449.6688013267108,0,982317.18933201092,8044037.3605043357,80000,20310.093401260838,8144347.4539055964,0,534567.28528102371,0,1063.7888977092371,2667.5174819165723,536171.01386523107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,536171.01386523107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W573,FEL_period,Entage,1,kktg+aktg,10))","v":1},4204155.9350340571,0,0,6306.2339025510846,4197849.7011315059,52450269.202477232,0,78675.403803715846,52371593.798673518,44.524210684299646,555.47578931570035,4197805.1769208219,52371038.322884202,0,0,159.99999999999997,0,159.99999999999997,4197805.1769208219,20989.025884604107,4218794.202805426,52370878.322884202,261854.39161442101,52632732.714498624,982317.18933201092,1954.8112067707016,2450.9059453131003,0,982813.28407055326,8144347.4539055964,0,20360.868634763992,8164708.3225403605,0,536171.01386523107,0,1066.9803175918098,2675.5201677381961,537779.55371537746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,537779.55371537746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W574,FEL_period,Entage,1,kktg+aktg,10))","v":1},4218794.202805426,0,0,6328.1913042081387,4212466.0115012182,52632732.714498624,0,78949.099071747929,52553783.615426876,44.524336617470908,555.47566338252909,4212421.4871646008,52553228.139763497,0,0,159.99999999999997,0,159.99999999999997,4212421.4871646008,21062.107435823003,4233483.5946004242,52553068.139763497,262765.34069881745,52815833.480462313,982813.28407055326,1955.798435300401,2452.1437140881321,0,983309.62934934103,8164708.3225403605,0,20411.770806350902,8185120.0933467112,0,537779.55371537746,0,1070.1813118936011,2683.5468620174192,539392.9192655012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,539392.9192655012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W575,FEL_period,Entage,1,kktg+aktg,10))","v":1},4233483.5946004242,0,0,6350.2253919006362,4227133.3692085231,52815833.480462313,0,79223.750220693459,52736609.730241619,44.524462114386438,555.47553788561356,4227088.844746409,52736054.25470373,0,0,159.99999999999997,0,159.99999999999997,4227088.844746409,21135.444223732044,4248224.2889701407,52735894.25470373,263679.47127351863,52999573.725977249,983309.62934934103,1956.7861624051884,2453.3821079673394,0,983806.22529490327,8185120.0933467112,0,20462.800233366779,8205582.8935800781,0,539392.9192655012,0,1073.3919093383472,2691.5976367808144,541011.12499294372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,541011.12499294372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W576,FEL_period,Entage,1,kktg+aktg,10))","v":1},4248224.2889701407,0,0,6372.3364334552107,4241851.9525366854,52999573.725977249,0,79499.360588965865,52920074.365388282,44.52458717655054,555.47541282344946,4241807.4279495087,52919518.889975458,0,0,159.99999999999997,0,159.99999999999997,4241807.4279495087,21209.037139747543,4263016.4650892559,52919358.889975458,264596.79444987728,53183955.684425339,983806.22529490327,1957.7743883368573,2454.6211272664164,0,984303.0720338329,8205582.8935800781,0,20513.957233950194,8226096.8508140286,0,541011.12499294372,0,1076.6121387359578,2699.6725642710385,542634.1854184788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,542634.1854184788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576,48,0,{"$f":"IF($B$29=1,1,FundingFactor(W577,FEL_period,Entage,1,kktg+aktg,10))","v":1},4263016.4650892559,0,0,6394.5246976338831,4256621.9403916225,53183955.684425339,0,79775.933526638008,53104179.750898704,44.524711805462175,555.47528819453782,4256577.4156798171,53103624.275610507,0,0,159.99999999999997,0,159.99999999999997,4256577.4156798171,21282.887078399082,4277860.3027582159,53103464.275610507,265517.32137805253,53368981.596988559,984303.0720338329,1958.7631133473271,2455.8607723012137,0,984800.16969278676,8226096.8508140286,0,20565.242127035071,8246662.0929410635,0,542634.1854184788,0,1079.8420289827727,2707.7717169474795,544262.11510644341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,544262.11510644341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577,49,400000,{"$f":"IF($B$29=1,1,FundingFactor(W578,FEL_period,Entage,1,kktg+aktg,10))","v":1},4277860.3027582159,{"$f":"+IF(W578<=FEL_build*12,Y578,0)","v":0},{"$f":"IF($B$29=1,0,IF(X578<=FEL_period,(AA578+AB578)*kktg/12,0))","v":0},{"$f":"+(AA578+AB578)*aktg/12","v":6416.7904541373236},4271443.5123040788,53368981.596988559,400000,{"$f":"+(AF578+AG578)*aktg/12","v":80653.472395482837},53688328.124593079,{"$f":"+fixktg-AK578","v":44.218015961797391},{"$f":"+IF(share_mode=1,AI578/(AI578+AE578),MIN(AI578/fixktg,1))*fixktg","v":555.78198403820261},4271399.2942881174,53687772.34260904,{"$f":"MAX((hal_bo-AL578*Z578-AM578),0)","v":0},{"$f":"+AN578*VLOOKUP(Entage+X578-1,$CU$2:$CV$102,2,FALSE)/12*(1+$DQ$10)","v":0},{"$f":"+rokk_bo*rokk_dij/12","v":159.99999999999997},0,{"$f":"+IF(share_mode2=1,AM578/(AM578+AL578),MIN(AM578/(AO578+AP578),1))*AO578\n+IF(share_mode3=1,AM578/(AM578+AL578),MIN(AM578/(AO578+AP578),1))*AP578","v":159.99999999999997},4271399.2942881174,{"$f":"+AS578*hozam/12","v":21356.996471440587},4292756.2907595579,53687612.34260904,{"$f":"+AV578*hozam/12","v":268438.06171304517},53956050.404322088,984800.16969278676,{"$f":"+(AY578)*eaktg/12","v":1959.7523376886456},{"$f":"+(AY578-AZ578)*hozam2/12","v":2457.101043387745},{"$f":"+IF(W578=120,Prem,0)\n+IF(W578=180,Prem*0.5,0)\n+IF(W578=240,Prem*0.5,0)","v":0},{"$f":"+AY578-AZ578+BA578+BB578","v":985297.51839848584},8246662.0929410635,{"$f":"MIN(IF(AND(W578>12,MOD(W578,12)=7),1,0)*Prem*20%,130000)","v":0},{"$f":"+(BD578+BE578)*hozam2/12","v":20616.655232352659},8267278.7481734157,0,544262.11510644341,0,{"$f":"+(BI578-BJ578)*eaktg/12","v":1083.0816090618223},{"$f":"+(BI578-BK578)*hozam/12","v":2715.8951674869081},545894.92866486846,0,0,0,{"$f":"+(BO578-BP578)*eaktg/12","v":0},{"$f":"+(BO578-BQ578)*hozam/12","v":0},0,0,0,0,{"$f":"+(BU578-BV578)*eaktg/12","v":0},{"$f":"+(BU578-BW578)*hozam/12","v":0},0,0,0,0,{"$f":"+(CA578-CB578)*eaktg/12","v":0},{"$f":"+(CA578-CC578)*hozam/12","v":0},0,0,0,0,{"$f":"+(CG578-CH578)*eaktg/12","v":0},{"$f":"+(CG578-CI578)*hozam/12","v":0},0,545894.92866486846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578,{"$f":"+ROUNDDOWN((W579-1)/12,0)+1","v":49},{"$f":"+IF(MOD((W579-1),(12/PremFreq))=0,Prem/PremFreq,0)","v":0},{"$f":"IF($B$29=1,1,FundingFactor(W579,FEL_period,Entage,1,kktg+aktg,10))","v":1},4292756.2907595579,0,0,6439.1344361393358,4286317.156323419,53956050.404322088,0,80934.075606483122,53875116.328715608,44.218138028795238,555.78186197120476,4286272.9381853901,53874560.546853639,0,0,159.99999999999997,0,159.99999999999997,4286272.9381853901,21431.364690926948,4307704.3028763169,53874400.546853639,269372.0027342682,54143772.549587905,985297.51839848584,1960.7420616129866,2458.3419408421819,0,985795.11827771505,8267278.7481734157,0,20668.196870433538,{"$f":"+BD579+BE579+BF579","v":8287946.9450438488},{"$f":"IF($W579=$DC$19,$DD$19,0)","v":0},545894.92866486846,{"$f":"BH579*$DQ$14","v":0},1086.3309080430881,2724.0429887841269,{"$f":"BI579-BJ579-BK579+BL579","v":547532.64074560953},{"$f":"IF($W579=$DC$20,$DD$20,0)","v":0},0,{"$f":"BN579*$DQ$14","v":0},0,0,{"$f":"BO579-BP579-BQ579+BR579","v":0},{"$f":"IF($W579=$DC$21,$DD$21,0)","v":0},0,{"$f":"BT579*$DQ$14","v":0},0,0,{"$f":"BU579-BV579-BW579+BX579","v":0},{"$f":"IF($W579=$DC$22,$DD$22,0)","v":0},0,{"$f":"BZ579*$DQ$14","v":0},0,0,{"$f":"CA579-CB579-CC579+CD579","v":0},{"$f":"IF($W579=$DC$23,$DD$23,0)","v":0},0,{"$f":"CF579*$DQ$14","v":0},0,0,{"$f":"CG579-CH579-CI579+CJ579","v":0},{"$f":"BM579+BS579+BY579+CE579+CK579","v":547532.64074560953}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,579,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W580,FEL_period,Entage,1,kktg+aktg,10))","v":1},{"$f":"+AU579","v":4307704.3028763169},0,0,6461.5564543144746,{"$f":"+AA580+AB580-AC580-AD580","v":4301242.7464220021},{"$f":"+AX579","v":54143772.549587905},{"$f":"+Y580-AB580","v":0},81215.658824381855,{"$f":"+AF580+AG580-AH580","v":54062556.890763521},44.218259672883278,555.78174032711672,{"$f":"+AE580-AJ580","v":4301198.5281623295},{"$f":"+AI580-AK580","v":54062001.109023191},0,0,159.99999999999997,{"$f":"+(AO580+AP580)-AR580","v":0},159.99999999999997,{"$f":"+AL580-AQ580","v":4301198.5281623295},21505.992640811648,{"$f":"+AS580+AT580","v":4322704.5208031414},{"$f":"+AM580-AR580","v":54061841.109023191},270309.20554511592,{"$f":"+AV580+AW580","v":54332150.314568304},{"$f":"+BC579","v":985795.11827771505},1961.7322853726528,2459.5834649808558,0,986292.9694573232,{"$f":"+BG579","v":8287946.9450438488},0,20719.867362609621,8308666.8124064589,0,{"$f":"BH580+BM579","v":547532.64074560953},0,1089.5899550837628,2732.2152539526287,549175.2660444784,0,{"$f":"BN580+BS579","v":0},0,0,0,0,0,{"$f":"BT580+BY579","v":0},0,0,0,0,0,{"$f":"BZ580+CE579","v":0},0,0,0,0,0,{"$f":"CF580+CK579","v":0},0,0,0,0,549175.2660444784]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W581,FEL_period,Entage,1,kktg+aktg,10))","v":1},4322704.5208031414,0,0,6484.056781204712,4316220.464021937,54332150.314568304,0,81498.225471852449,54250652.089096449,44.218380895519999,555.78161910448,4316176.2456410415,54250096.307477348,0,0,159.99999999999997,0,159.99999999999997,4316176.2456410415,21580.881228205206,4337757.1268692464,54249936.307477348,271249.68153738673,54521185.989014737,986292.9694573232,1962.7230092200732,2460.8256161202576,0,986791.07206422335,8308666.8124064589,0,20771.667031016146,8329438.4794374751,0,549175.2660444784,0,1092.858779428512,2740.4120363252491,550822.81930137507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,550822.81930137507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,581,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W582,FEL_period,Entage,1,kktg+aktg,10))","v":1},4337757.1268692464,0,0,6506.6356903038686,4331250.4911789428,54521185.989014737,0,81781.778983522105,54439404.210031219,44.218501698158775,555.78149830184122,4331206.2726772446,54438848.428532913,0,0,159.99999999999997,0,159.99999999999997,4331206.2726772446,21656.031363386221,4352862.3040406313,54438688.428532913,272193.44214266457,54710881.870675579,986791.07206422335,1963.7142334078044,2462.0683945770388,0,987289.42622539261,8329438.4794374751,0,20823.596198593685,8350262.0756360684,0,550822.81930137507,0,1096.1374104097363,2748.633409454827,552475.31530042016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,552475.31530042016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W583,FEL_period,Entage,1,kktg+aktg,10))","v":1},4352862.3040406313,0,0,6529.2934560609465,4346333.0105845705,54710881.870675579,0,82066.322806013355,54628815.547869563,44.21862208224843,555.78137791775157,4346288.7919624886,54628259.766491644,0,0,159.99999999999997,0,159.99999999999997,4346288.7919624886,21731.443959812441,4368020.2359223012,54628099.766491644,273140.49883245822,54901240.265324101,987289.42622539261,1964.7059581885312,2463.3118006680102,0,987788.03206787212,8350262.0756360684,0,20875.655189090172,8371137.7308251588,0,552475.31530042016,0,1099.425877447836,2756.8794471148617,554132.76887008722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,554132.76887008722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W584,FEL_period,Entage,1,kktg+aktg,10))","v":1},4368020.2359223012,0,0,6552.0303538834514,4361468.2055684179,54901240.265324101,0,82351.860397986151,54818888.404926114,44.21874204923256,555.78125795076744,4361423.9868263686,54818332.623668164,0,0,159.99999999999997,0,159.99999999999997,4361423.9868263686,21807.119934131842,4383231.1067605,54818172.623668164,274090.86311834079,55092263.486786507,987788.03206787212,1965.6981838150652,2464.5558347101423,0,988286.88971876714,8371137.7308251588,80000,21127.8443270629,8472265.5751522221,0,554132.76887008722,0,1102.7242100514734,2765.1502233001788,555795.19488333596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,555795.19488333596]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,584,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W585,FEL_period,Entage,1,kktg+aktg,10))","v":1},4383231.1067605,0,0,6574.846660140749,4376656.2601003591,55092263.486786507,0,82638.395230179754,55009625.091556326,44.218861600549758,555.78113839945024,4376612.0412387587,55009069.310417928,0,0,159.99999999999997,0,159.99999999999997,4376612.0412387587,21883.060206193793,4398495.1014449522,55008909.310417928,275044.54655208963,55283953.85697002,988286.88971876714,1966.6909105403465,2465.800497020567,0,988785.99930524733,8472265.5751522221,0,21180.663937880552,8493446.2390901018,0,555795.19488333596,0,1106.0324378178386,2773.4458122275901,557462.60825774563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557462.60825774563]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,585,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W586,FEL_period,Entage,1,kktg+aktg,10))","v":1},4398495.1014449522,0,0,6597.7426521674279,4391897.3587927846,55283953.85697002,0,82925.930785455028,55201027.926184565,44.218980737633842,555.78101926236616,4391853.1398120467,55200472.145165302,0,0,159.99999999999997,0,159.99999999999997,4391853.1398120467,21959.26569906023,4413812.4055111073,55200312.145165302,276001.56072582648,55476313.705891125,988785.99930524733,1967.6841386174419,2467.0457879165747,0,989285.36095454637,8493446.2390901018,0,21233.615597725253,8514679.8546878267,0,557462.60825774563,0,1109.3505904329138,2781.7662883365633,559135.02395564935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,559135.02395564935]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W587,FEL_period,Entage,1,kktg+aktg,10))","v":1},4413812.4055111073,0,0,6620.7186082666603,4407191.6869028406,55476313.705891125,0,83214.470558836678,55393099.235332288,44.21909946191397,555.78090053808603,4407147.4678033786,55392543.45443175,0,0,159.99999999999997,0,159.99999999999997,4407147.4678033786,22035.737339016894,4429183.2051423956,55392383.45443175,276961.91727215872,55669345.371703908,989285.36095454637,1968.6778682995473,2468.2917077156171,0,989784.97479396244,8514679.8546878267,0,21286.699636719564,8535966.5543245468,0,559135.02395564935,0,1112.6786976717422,2790.1117262898879,560812.45698426745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,560812.45698426745]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W588,FEL_period,Entage,1,kktg+aktg,10))","v":1},4429183.2051423956,0,0,6643.7748077135921,4422539.4303346816,55669345.371703908,0,83504.018057555848,55585841.353646353,44.219217774813728,555.78078222518627,4422495.2111169072,55585285.57286413,0,0,159.99999999999997,0,159.99999999999997,4422495.2111169072,22112.476055584539,4444607.687172492,55585125.57286413,277925.62786432065,55863051.200728454,989784.97479396244,1969.6720998399851,2469.5382567353058,0,990284.84095085773,8535966.5543245468,0,21339.916385811364,8557306.4707103577,0,560812.45698426745,0,1116.016789398692,2798.4822009743434,562494.92239584308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,562494.92239584308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588,49,0,{"$f":"IF($B$29=1,1,FundingFactor(W589,FEL_period,Entage,1,kktg+aktg,10))","v":1},4444607.687172492,0,0,6666.9115307587381,4437940.7756417328,55863051.200728454,0,83794.576801092669,55779256.623927362,44.219335677752611,555.78066432224739,4437896.5563060548,55778700.843263038,0,0,159.99999999999997,0,159.99999999999997,4437896.5563060548,22189.482781530274,4460086.0390875852,55778540.843263038,278892.70421631518,56057433.547479354,990284.84095085773,1970.6668334922067,2470.7854352934137,0,990784.95955265895,8557306.4707103577,0,21393.266176775895,8578699.7368871327,0,562494.92239584308,0,1119.3648955677277,2806.8777875013766,564182.43528777664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,564182.43528777664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,589,50,400000,{"$f":"IF($B$29=1,1,FundingFactor(W590,FEL_period,Entage,1,kktg+aktg,10))","v":1},4460086.0390875852,0,0,6690.1290586313771,4453395.910028954,56057433.547479354,400000,84686.150321219029,56372747.397158138,43.929096943117429,556.07090305688257,4453351.9809320113,56372191.326255083,0,0,159.99999999999997,0,159.99999999999997,4453351.9809320113,22266.759904660055,4475618.7408366716,56372031.326255083,281860.15663127537,56653891.482886359,990784.95955265895,1971.6620695097911,2472.0332437078728,0,991285.33072685706,8578699.7368871327,0,21446.74934221783,8600146.4862293508,0,564182.43528777664,0,1122.7230462226755,2815.2985612077696,565875.01080276165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,565875.01080276165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W591,FEL_period,Entage,1,kktg+aktg,10))","v":1},4475618.7408366716,0,0,6713.4281112550061,4468905.3127254164,56653891.482886359,0,84980.837224329531,56568910.645662032,43.929212497761341,556.07078750223866,4468861.3835129188,56568354.574874528,0,0,159.99999999999997,0,159.99999999999997,4468861.3835129188,22344.306917564594,4491205.6904304838,56568194.574874528,282840.97287437262,56851035.547748901,991285.33072685706,1972.6578081464456,2473.2816822967766,0,991785.9546010074,8600146.4862293508,0,21500.366215573376,8621646.8524449244,0,565875.01080276165,0,1126.0912714974957,2823.7445976563208,567572.66412892041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,567572.66412892041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W592,FEL_period,Entage,1,kktg+aktg,10))","v":1},4491205.6904304838,0,0,6736.8085356457259,4484468.8818948381,56851035.547748901,0,85276.553321623345,56765758.994427279,43.929327651972017,556.07067234802798,4484424.9525671862,56765202.92375493,0,0,159.99999999999997,0,159.99999999999997,4484424.9525671862,22422.124762835931,4506847.0773300221,56765042.92375493,283825.21461877465,57048868.138373703,991785.9546010074,1973.6540496560046,2474.5307513783787,0,992286.83130272978,8621646.8524449244,0,21554.117131112311,8643200.9695760366,0,567572.66412892041,0,1129.4696016165515,2832.2159726365194,569275.41049994039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,569275.41049994039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W593,FEL_period,Entage,1,kktg+aktg,10))","v":1},4506847.0773300221,0,0,6760.2706159950321,4500086.8067140272,57048868.138373703,0,85573.302207560555,56963294.836166143,43.929442407130978,556.07055759286902,4500042.8772716196,56962738.765608549,0,0,159.99999999999997,0,159.99999999999997,4500042.8772716196,22500.214386358097,4522543.0916579776,56962578.765608549,284812.89382804272,57247391.659436591,992286.83130272978,1974.650794292432,2475.7804512710932,0,992787.96095970843,8643200.9695760366,0,21608.002423940092,8664808.9719999768,0,569275.41049994039,0,1132.8580668948814,2840.7127621652271,570983.2651952107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,570983.2651952107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,593,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W594,FEL_period,Entage,1,kktg+aktg,10))","v":1},4522543.0916579776,0,0,6783.8146374869657,4515759.2770204907,57247391.659436591,0,85871.087489154874,57161520.571947433,43.929556764615199,556.0704432353848,4515715.3474637261,57160964.501504198,0,0,159.99999999999997,0,159.99999999999997,4515715.3474637261,22578.576737318628,4538293.9242010443,57160804.501504198,285804.02250752097,57446608.524011716,992787.96095970843,1975.6480423098199,2477.0307822934965,0,993289.34369969217,8664808.9719999768,0,21662.022429999943,8686470.9944299776,0,570983.2651952107,0,1136.2566977384693,2849.2350424873616,572696.24353995966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,572696.24353995966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,594,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W595,FEL_period,Entage,1,kktg+aktg,10))","v":1},4538293.9242010443,0,0,6807.440886301566,4531486.4833147423,57446608.524011716,0,86169.912786017565,57360438.611225702,43.929670725796882,556.07032927420312,4531442.5536440164,57359882.540896431,0,0,159.99999999999997,0,159.99999999999997,4531442.5536440164,22657.212768220081,4554099.7664122367,57359722.540896431,286798.6127044821,57646521.153600916,993289.34369969217,1976.6457939623872,2478.2817447643242,0,993790.97965049406,8686470.9944299776,0,21716.177486074943,8708187.1719160527,0,572696.24353995966,0,1139.6655246445196,2857.7828900765758,574414.36090539175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574414.36090539175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,595,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W596,FEL_period,Entage,1,kktg+aktg,10))","v":1},4554099.7664122367,0,0,6831.1496496183545,4547268.6167626185,57646521.153600916,0,86469.781730401373,57560051.371870518,43.92978429204345,556.07021570795655,4547224.6869783262,57559495.301654808,0,0,159.99999999999997,0,159.99999999999997,4547224.6869783262,22736.12343489163,4569960.8104132181,57559335.301654808,287796.67650827405,57847131.978163086,993790.97965049406,1977.6440495044828,2479.5333390024739,0,994292.86893999204,8708187.1719160527,80000,21970.467929790131,8810157.6398458425,0,574414.36090539175,0,1143.0845782017295,2866.3563816359497,576137.63270882599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,576137.63270882599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W597,FEL_period,Entage,1,kktg+aktg,10))","v":1},4569960.8104132181,0,0,6854.9412156198268,4563105.8691975987,57847131.978163086,0,86770.697967244618,57760361.28019584,43.929897464717783,556.07010253528222,4563061.9393001338,57759805.210093305,0,0,159.99999999999997,0,159.99999999999997,4563061.9393001338,22815.30969650067,4585877.248996635,57759645.210093305,288798.22605046647,58048443.436143771,994292.86893999204,1978.6428091905839,2480.7855653270035,0,994795.01169612852,8810157.6398458425,0,22025.394099614608,8832183.033945458,0,576137.63270882599,0,1146.5138890905637,2874.9555940986775,577866.07441383414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,577866.07441383414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W598,FEL_period,Entage,1,kktg+aktg,10))","v":1},4585877.248996635,0,0,6878.8158734949511,4578998.4331231397,58048443.436143771,0,87072.665154215647,57961370.770989552,43.930010245177982,556.06998975482202,4578954.5031128945,57960814.700999796,0,0,159.99999999999997,0,159.99999999999997,4578954.5031128945,22894.772515564473,4601849.2756284587,57960654.700999796,289803.27350499894,58250457.974504799,994795.01169612852,1979.6420732752956,2482.0384240571329,0,995297.40804691042,8832183.033945458,0,22080.457584863645,8854263.4915303215,0,577866.07441383414,0,1149.9534880835299,2883.5806046287526,579599.70153037936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,579599.70153037936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W599,FEL_period,Entage,1,kktg+aktg,10))","v":1},4601849.2756284587,0,0,6902.7739134426874,4594946.5017150156,58250457.974504799,0,87375.686961757194,58163082.287543043,43.930122634777604,556.0698773652224,4594902.5715923812,58162526.21766568,0,0,159.99999999999997,0,159.99999999999997,4594902.5715923812,22974.512857961905,4617877.0844503427,58162366.21766568,290811.83108832838,58453178.048754007,995297.40804691042,1980.6418420133516,2483.2919155122427,0,995800.05812040938,8854263.4915303215,0,22135.658728825802,8876399.1502591465,0,579599.70153037936,0,1153.4034060454549,2892.2314906216693,581338.52961495565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,581338.52961495565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,599,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W600,FEL_period,Entage,1,kktg+aktg,10))","v":1},4617877.0844503427,0,0,6926.8156266755141,4610950.2688236674,58453178.048754007,0,87679.767073131006,58365498.281680875,43.930234634865542,556.06976536513446,4610906.3385890322,58364942.211915508,0,0,159.99999999999997,0,159.99999999999997,4610906.3385890322,23054.531692945162,4633960.8702819776,58364782.211915508,291823.91105957754,58656606.122975089,995800.05812040938,1981.6421156596145,2484.5460400118741,0,996302.96204476163,8876399.1502591465,0,22190.997875647867,8898590.1481347941,0,581338.52961495565,0,1156.8636739337617,2900.9083297051093,583082.574270727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,583082.574270727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,50,0,{"$f":"IF($B$29=1,1,FundingFactor(W601,FEL_period,Entage,1,kktg+aktg,10))","v":1},4633960.8702819776,0,0,6950.9413054229663,4627009.9289765544,58656606.122975089,0,87984.909184462624,58568621.213790625,43.930346246785916,556.06965375321408,4626965.9986303076,58568065.144136868,0,0,159.99999999999997,0,159.99999999999997,4626965.9986303076,23134.829993151536,4650100.8286234587,58567905.144136868,292839.52572068432,58860744.669857554,996302.96204476163,1982.6428944690754,2485.8007978757314,0,996806.11994816829,8898590.1481347941,0,22246.475370336982,8920836.6235051304,0,583082.574270727,0,1160.3343227987466,2909.6111997396415,584831.85114766785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,584831.85114766785]

{"sheet":"diagram (3%)","index":2,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["Év","Befizetett díjak összege az adott biztosítási év végéig","Jóváírt adókedvezmények összege az adott biztosítási év végéig","UNION Bónuszjóváírások összege az adott biztosítási év végéig","Megtakarítás értéke 0% hozammal","Megtakarítás értéke 3% hozammal","Kumulált hozam az adott biztosítási év végéig"]
[1,300000,0,null,263856.03418646543,272061.33954223694,{"$f":"+F2-B2-C2-D2","v":-27938.660457763064}]
[2,600000,60000,null,566521.42811786989,590684.51361856016,{"$f":"+F3-B3-C3-D3","v":-69315.486381439841}]
[3,900000,120000,null,848279.30207973812,896119.16984980355,-123880.83015019645]
[4,1200000,180000,null,1130765.7849383496,1209741.4282623581,-170258.57173764193]
[5,1500000,240000,null,1413343.4371609534,1531263.5675847174,-208736.43241528259]
[6,1800000,300000,null,1695552.9276786349,1860534.0895198276,-239465.91048017237]
[7,2100000,360000,null,1977007.130941797,2197440.3937562066,-262559.60624379339]
[8,2400000,420000,null,2257374.8166794702,2541897.6644066726,-278102.33559332741]
[9,2700000,480000,null,2536370.3187714056,2893842.6128690331,-286157.38713096688]
[10,3000000,540000,300000,3113149.3115566792,3553381.1126135234,-286618.88738647662]
[11,3300000,600000,300000,3406539.3680820102,3955691.8063540244,-244308.19364597555]
[12,3600000,660000,300000,3695378.2897593272,4363710.2325679334,-196289.76743206661]
[13,3900000,720000,300000,3979754.70775276,4777543.5992256273,-142456.40077437274]
[14,4200000,780000,300000,4259755.5299465973,5197301.6991231795,-82698.30087682046]
[15,4500000,840000,450000,4685167.4743855754,5773172.7353652418,-16827.264634758234]
[16,4800000,900000,450000,4953135.0988360625,6206032.4148302777,56032.414830277674]
[17,5100000,960000,450000,5217061.3643066175,6645167.9854098968,135167.98540989682]
[18,5400000,1020000,450000,5477024.6407421054,7090700.3516507093,220700.35165070929,null,"(1969-es születési év; évi 300 eFt díjfizetés, 3% hozam)"]
[19,5700000,1080000,450000,5733101.7822578754,7542753.38355524,312753.38355524]
[20,6000000,1140000,600000,6135069.65636524,8151529.7532788515,411529.75327885151]
[]
[]
[]
["Év","Folyamatos díjakból képzett megtakarítás a hozamok nélkül","Jóváírt adókedvezmények összege az adott biztosítási év végéig","UNION Bónuszjóváírások összege az adott biztosítási év végéig","Megtakarítás értéke 0% hozammal","Megtakarítás értéke 3% hozammal","Kumulált hozam az adott biztosítási év végéig"]
[1,272061.33954223694,0,null,263856.03418646543,272061.33954223694,{"$f":"+F26-B26-C26-D26","v":0}]
[2,529778.86983336869,60000,null,566521.42811786989,590684.51361856016,{"$f":"+F27-B27-C27-D27","v":905.64378519146703}]
[3,772455.37884226092,120000,null,848279.30207973812,896119.16984980355,3663.7910075426335]
[4,1021410.6409305776,180000,null,1130765.7849383496,1209741.4282623581,8330.7873317804188]
[5,1276298.8753547752,240000,null,1413343.4371609534,1531263.5675847174,14964.692229942186]
[6,1536908.7584113623,300000,null,1695552.9276786349,1860534.0895198276,23625.331108465325]
[7,1803066.0447354354,360000,null,1977007.130941797,2197440.3937562066,34374.349020771217]
[8,2074622.3983931015,420000,null,2257374.8166794702,2541897.6644066726,47275.266013571061]
[9,2351449.0787124541,480000,null,2536370.3187714056,2893842.6128690331,62393.534156579059]
[10,2633433.0088066817,540000,300000,3113149.3115566792,3553381.1126135234,79948.103806841653]
[11,2954162.2829521336,600000,300000,3406539.3680820102,3955691.8063540244,101529.52340189088]
[12,3278162.308275396,660000,300000,3695378.2897593272,4363710.2325679334,125547.92429253738]
[13,3605466.4394282885,720000,300000,3979754.70775276,4777543.5992256273,152077.15979733877]
[14,3936108.37120859,780000,300000,4259755.5299465973,5197301.6991231795,181193.32791458955]
[15,4270122.1420287965,840000,450000,4685167.4743855754,5773172.7353652418,213050.59333644528]
[16,4607542.1374202603,900000,450000,4953135.0988360625,6206032.4148302777,248490.27741001733]
[17,4948403.0935730543,960000,450000,5217061.3643066175,6645167.9854098968,286764.89183684252]
[18,5292740.1009119339,1020000,450000,5477024.6407421054,7090700.3516507093,327960.25073877536]
[19,5640588.6077087866,1080000,450000,5733101.7822578754,7542753.38355524,372164.77584645338]
[20,5991984.4237318942,1140000,600000,6135069.65636524,8151529.7532788515,419545.32954695728]

{"sheet":"diagram (5%)","index":3,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["Év","Befizetett díjak összege az adott biztosítási év végéig","Jóváírt adókedvezmények összege az adott biztosítási év végéig","UNION Bónuszjóváírások összege az adott biztosítási év végéig","Megtakarítás értéke 0% hozammal","Megtakarítás értéke 5% hozammal","Kumulált hozam az adott biztosítási év végéig"]
[1,300000,0,null,263856.03418646543,277659.03778229986,{"$f":"+F2-B2-C2-D2","v":-22340.962217700144}]
[2,600000,60000,null,566521.42811786989,606811.24976968288,{"$f":"+F3-B3-C3-D3","v":-53188.75023031712}]
[3,900000,120000,null,848279.30207973812,927246.00054064183,-92753.999459358165]
[4,1200000,180000,null,1130765.7849383496,1260292.2128058567,-119707.78719414328]
[5,1500000,240000,null,1413343.4371609534,1606033.7732930754,-133966.22670692462]
[6,1800000,300000,null,1695552.9276786349,1964684.5684285476,-135315.43157145241]
[7,2100000,360000,null,1977007.130941797,2336494.9457378485,-123505.05426215148]
[8,2400000,420000,null,2257374.8166794702,2721742.5089587988,-98257.491041201167]
[9,2700000,480000,null,2536370.3187714056,3120727.2847033003,-59272.715296699665]
[10,3000000,540000,300000,3113149.3115566792,3833920.5074931914,-6079.4925068086013]
[11,3300000,600000,300000,3406539.3680820102,4304360.672508073,104360.67250807304]
[12,3600000,660000,300000,3695378.2897593272,4789112.2954146676,229112.29541466758]
[13,3900000,720000,300000,3979754.70775276,5288611.8372807261,368611.83728072606]
[14,4200000,780000,300000,4259755.5299465973,5803309.0767106107,523309.07671061065]
[15,4500000,840000,450000,4685167.4743855754,6483743.2699883142,693743.26998831425]
[16,4800000,900000,450000,4953135.0988360625,7031152.5894928165,881152.58949281648]
[17,5100000,960000,450000,5217061.3643066175,7595198.5164924432,1085198.5164924432]
[18,5400000,1020000,450000,5477024.6407421054,8176388.3232712746,1306388.3232712746,null,"(1969-es születési év; évi 300 eFt díjfizetés, 5% hozam)"]
[19,5700000,1080000,450000,5733101.7822578754,8775244.7596785277,1545244.7596785277]
[20,6000000,1140000,600000,6135069.65636524,9542382.2791826706,1802382.2791826706]
[]
[]
[]
["Év","Folyamatos díjakból képzett megtakarítás a hozamok nélkül","Jóváírt adókedvezmények összege az adott biztosítási év végéig","UNION Bónuszjóváírások összege az adott biztosítási év végéig","Megtakarítás értéke 0% hozammal","Megtakarítás értéke 5% hozammal","Kumulált hozam az adott biztosítási év végéig"]
[1,272061.33954223694,0,null,263856.03418646543,277659.03778229986,{"$f":"+F26-B26-C26-D26","v":5597.6982400629204}]
[2,529778.86983336869,60000,null,566521.42811786989,606811.24976968288,{"$f":"+F27-B27-C27-D27","v":17032.379936314188}]
[3,772455.37884226092,120000,null,848279.30207973812,927246.00054064183,34790.621698380914]
[4,1021410.6409305776,180000,null,1130765.7849383496,1260292.2128058567,58881.571875279071]
[5,1276298.8753547752,240000,null,1413343.4371609534,1606033.7732930754,89734.897938300157]
[6,1536908.7584113623,300000,null,1695552.9276786349,1964684.5684285476,127775.81001718529]
[7,1803066.0447354354,360000,null,1977007.130941797,2336494.9457378485,173428.90100241313]
[8,2074622.3983931015,420000,null,2257374.8166794702,2721742.5089587988,227120.11056569731]
[9,2351449.0787124541,480000,null,2536370.3187714056,3120727.2847033003,289278.20599084627]
[10,2633433.0088066817,540000,300000,3113149.3115566792,3833920.5074931914,360487.49868650967]
[11,2954162.2829521336,600000,300000,3406539.3680820102,4304360.672508073,450198.38955593947]
[12,3278162.308275396,660000,300000,3695378.2897593272,4789112.2954146676,550949.98713927157]
[13,3605466.4394282885,720000,300000,3979754.70775276,5288611.8372807261,663145.39785243757]
[14,3936108.37120859,780000,300000,4259755.5299465973,5803309.0767106107,787200.70550202066]
[15,4270122.1420287965,840000,450000,4685167.4743855754,6483743.2699883142,923621.12795951776]
[16,4607542.1374202603,900000,450000,4953135.0988360625,7031152.5894928165,1073610.4520725561]
[17,4948403.0935730543,960000,450000,5217061.3643066175,7595198.5164924432,1236795.4229193889]
[18,5292740.1009119339,1020000,450000,5477024.6407421054,8176388.3232712746,1413648.2223593406]
[19,5640588.6077087866,1080000,450000,5733101.7822578754,8775244.7596785277,1604656.1519697411]
[20,5991984.4237318942,1140000,600000,6135069.65636524,9542382.2791826706,1810397.8554507764]

{"sheet":"diagram (7%)","index":4,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["Év","Befizetett díjak összege az adott biztosítási év végéig","Jóváírt adókedvezmények összege az adott biztosítási év végéig","UNION Bónuszjóváírások összege az adott biztosítási év végéig","Megtakarítás értéke 0% hozammal","Megtakarítás értéke 7% hozammal","Kumulált hozam az adott biztosítási év végéig"]
[1,300000,0,null,263856.03418646543,283360.7349873723,{"$f":"+F2-B2-C2-D2","v":-16639.2650126277}]
[2,600000,60000,null,566521.42811786989,624679.93138919177,{"$f":"+F3-B3-C3-D3","v":-35320.06861080823}]
[3,900000,120000,null,848279.30207973812,964879.97944646096,-55120.020553539041]
[4,1200000,180000,null,1130765.7849383496,1325676.1651523074,-54323.834847692633]
[5,1500000,240000,null,1413343.4371609534,1707999.1969411531,-32000.803058846854]
[6,1800000,300000,null,1695552.9276786349,2112956.5262013539,12956.526201353874]
[7,2100000,360000,null,1977007.130941797,2541745.1437482745,81745.143748274539]
[8,2400000,420000,null,2257374.8166794702,2995647.2087143767,175647.20871437667]
[9,2700000,480000,null,2536370.3187714056,3476029.8874946218,296029.8874946218]
[10,3000000,540000,300000,3113149.3115566792,4285496.8585993592,445496.85859935917]
[11,3300000,600000,300000,3406539.3680820102,4887765.6410505101,687765.64105051011]
[12,3600000,660000,300000,3695378.2897593272,5523290.2218196196,963290.22181961965]
[13,3900000,720000,300000,3979754.70775276,6193949.2317671981,1273949.2317671981]
[14,4200000,780000,300000,4259755.5299465973,6901730.2516125841,1621730.2516125841]
[15,4500000,840000,450000,4685167.4743855754,7799311.0736595793,2009311.0736595793]
[16,4800000,900000,450000,4953135.0988360625,8594838.8921674974,2444838.8921674974]
[17,5100000,960000,450000,5217061.3643066175,9434504.3013066091,2924504.3013066091]
[18,5400000,1020000,450000,5477024.6407421054,10320815.433580467,3450815.4335804675,null,"(1969-es születési év; évi 300 eFt díjfizetés, 7% hozam)"]
[19,5700000,1080000,450000,5733101.7822578754,11256426.87906329,4026426.8790632896]
[20,6000000,1140000,600000,6135069.65636524,12394723.251176408,4654723.2511764076]
[]
[]
[]
["Év","Folyamatos díjakból képzett megtakarítás a hozamok nélkül","Jóváírt adókedvezmények összege az adott biztosítási év végéig","UNION Bónuszjóváírások összege az adott biztosítási év végéig","Megtakarítás értéke 0% hozammal","Megtakarítás értéke 7% hozammal","Kumulált hozam az adott biztosítási év végéig"]
[1,272061.33954223694,0,null,263856.03418646543,283360.7349873723,{"$f":"+F26-B26-C26-D26","v":11299.395445135364}]
[2,529778.86983336869,60000,null,566521.42811786989,624679.93138919177,{"$f":"+F27-B27-C27-D27","v":34901.061555823078}]
[3,772455.37884226092,120000,null,848279.30207973812,964879.97944646096,72424.600604200037]
[4,1021410.6409305776,180000,null,1130765.7849383496,1325676.1651523074,124265.52422172972]
[5,1276298.8753547752,240000,null,1413343.4371609534,1707999.1969411531,191700.32158637792]
[6,1536908.7584113623,300000,null,1695552.9276786349,2112956.5262013539,276047.76778999157]
[7,1803066.0447354354,360000,null,1977007.130941797,2541745.1437482745,378679.09901283914]
[8,2074622.3983931015,420000,null,2257374.8166794702,2995647.2087143767,501024.81032127514]
[9,2351449.0787124541,480000,null,2536370.3187714056,3476029.8874946218,644580.80878216773]
[10,2633433.0088066817,540000,300000,3113149.3115566792,4285496.8585993592,812063.84979267744]
[11,2954162.2829521336,600000,300000,3406539.3680820102,4887765.6410505101,1033603.3580983765]
[12,3278162.308275396,660000,300000,3695378.2897593272,5523290.2218196196,1285127.9135442236]
[13,3605466.4394282885,720000,300000,3979754.70775276,6193949.2317671981,1568482.7923389096]
[14,3936108.37120859,780000,300000,4259755.5299465973,6901730.2516125841,1885621.8804039941]
[15,4270122.1420287965,840000,450000,4685167.4743855754,7799311.0736595793,2239188.9316307828]
[16,4607542.1374202603,900000,450000,4953135.0988360625,8594838.8921674974,2637296.7547472371]
[17,4948403.0935730543,960000,450000,5217061.3643066175,9434504.3013066091,3076101.2077335548]
[18,5292740.1009119339,1020000,450000,5477024.6407421054,10320815.433580467,3558075.3326685335]
[19,5640588.6077087866,1080000,450000,5733101.7822578754,11256426.87906329,4085838.271354503]
[20,5991984.4237318942,1140000,600000,6135069.65636524,12394723.251176408,4662738.8274445133]

{"sheet":"járadék","index":5,"n_rows":43,"n_cols":6,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Belépési kor","Szükséges éves díj","Szükséges havidíj egy havi 50. 000 Ft-os, 10 éves fix járadékhoz","Szükséges havidíj egy havi 50. 000 Ft-os, 10 éves fix járadékhoz"]
[null,null,20,78544.274137728018,{"$f":"+D3/12","v":6545.3561781440012}]
[null,null,21,null,{"$f":"+(E8/E3)^(1/5)*E3","v":6741.0290595021825}]
[null,null,22,null,{"$f":"+(E8/E3)^(2/5)*E3","v":6942.5515654578539},{"$f":"+AVERAGE(E3:E7)","v":6948.5771096676781}]
[null,null,23,null,{"$f":"+(E8/E3)^(3/5)*E3","v":7150.0985700543397},{"$f":"+AVERAGE(E4:E8)","v":7156.3042474097401}]
[null,null,24,null,{"$f":"+(E8/E3)^(4/5)*E3","v":7363.8501751800159},7374.8582559130909]
[null,null,25,91007.902402251726,{"$f":"+D8/12","v":7583.9918668543105},7604.7148780236021]
[null,null,26,null,{"$f":"+(E13/E8)^(1/5)*E8","v":7833.7991020189329},7846.369088022594]
[null,null,27,null,{"$f":"+(E13/E8)^(2/5)*E8","v":8091.8346760104123},8100.3358315439082]
[null,null,28,null,{"$f":"+(E13/E8)^(3/5)*E8","v":8358.3696200492977},8367.1507930454718]
[null,null,29,null,{"$f":"+(E13/E8)^(4/5)*E8","v":8633.6838927865847},8649.9794587498509]
[null,null,30,107016.80009234558,8918.0666743621314,8949.6165556204378]
[null,null,31,null,{"$f":"+(E18/E13)^(1/5)*E13","v":9247.9424305408247},9266.892873611534]
[null,null,32,null,{"$f":"+(E18/E13)^(2/5)*E13","v":9590.020160363345},9602.6768192055297]
[null,null,33,null,{"$f":"+(E18/E13)^(3/5)*E13","v":9944.7512100047788},9957.8760336475552]
[null,null,34,null,{"$f":"+(E18/E13)^(4/5)*E13","v":10312.603620756568},10338.215589798787]
[null,null,35,128328.7529588671,10694.062746572259,10745.136701469395]
[null,null,36,null,{"$f":"+(E23/E18)^(1/5)*E18","v":11149.640211296986},11180.15567353016]
[null,null,37,null,{"$f":"+(E23/E18)^(2/5)*E18","v":11624.625718716386},11644.867607398473]
[null,null,38,null,{"$f":"+(E23/E18)^(3/5)*E18","v":12119.846070308595},12140.950283118151]
[null,null,39,null,{"$f":"+(E23/E18)^(4/5)*E18","v":12636.16329009814},12679.853311020375]
[null,null,40,158093.71350204776,13174.476125170646,13264.503251042732]
[null,null,41,null,{"$f":"+(E28/E23)^(1/5)*E23","v":13844.155350808109},13898.00737267847]
[null,null,42,null,{"$f":"+(E28/E23)^(2/5)*E23","v":14547.87541882818},14583.664201738979]
[null,null,43,null,{"$f":"+(E28/E23)^(3/5)*E23","v":15287.366678487275},15324.974661205226]
[null,null,44,null,{"$f":"+(E28/E23)^(4/5)*E23","v":16064.447435400687},16165.946498572452]
[null,null,45,202572.34107002249,16881.028422501873,17115.933967830613]
[null,null,46,null,{"$f":"+(E33/E28)^(1/5)*E28","v":18049.014537644241},18185.06351940853]
[null,null,47,null,{"$f":"+(E33/E28)^(2/5)*E28","v":19297.812765118986},19384.293580935806]
[null,null,48,null,{"$f":"+(E33/E28)^(3/5)*E28","v":20633.014436376856},20725.478797127791]
[null,null,49,null,{"$f":"+(E33/E28)^(4/5)*E28","v":22060.597743037066},22285.791877436001]
[null,null,50,283043.4540415419,23586.954503461824,24092.51814600746]
[null,null,51,null,{"$f":"+(E38/E33)^(1/5)*E33","v":25850.579939185278},26175.994314070158]
[null,null,52,null,{"$f":"+(E38/E33)^(2/5)*E33","v":28331.444107976291},28569.931266954511]
[null,null,53,null,{"$f":"+(E38/E33)^(3/5)*E33","v":31050.395276690335},31311.769900817028]
[null,null,54,null,{"$f":"+(E38/E33)^(4/5)*E33","v":34030.28250745884},35416.256155397932]
[null,null,55,447553.7720732927,37296.147672774394,41281.754411353337]
[null,null,56,null,{"$f":"+(E43/E38)^(1/5)*E38","v":46373.011212089797},49409.984398937107]
[null,null,57,null,{"$f":"+(E43/E38)^(2/5)*E38","v":57658.935387753336},60431.789687449927]
[null,null,58,null,{"$f":"+(E43/E38)^(3/5)*E38","v":71691.545214609185},75139.23650587858]
[null,null,59,null,{"$f":"+(E43/E38)^(4/5)*E38","v":89139.308950022911}]
[null,null,60,1330000.5811790116,110833.38176491763]