{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["FD Post Tax Liability"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":55,"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":"FD Post Tax Liability","index":0,"n_rows":1004,"n_cols":69,"rows_kept":1004,"cut":false,"hidden":false,"merged":[[34,0,34,1],[6,3,6,8],[7,3,7,8],[9,3,9,8],[10,3,10,8],[11,3,11,8],[12,3,12,8],[13,3,13,8],[14,3,14,8],[0,56,0,57],[1,0,1,1],[7,0,7,1],[18,0,18,1],[18,6,18,8],[4,3,4,8],[3,0,3,1],[16,3,16,6],[0,0,0,1]]}
["Fixed Deposit Calculator",null,null,null,null,null,null,null,null,null,"Month","Fixed","Tax to ","Annual","Financial",null,null,"Cumul",null,null,"FY","unique",null,"Install",null,null,null,null,null,"Days","Pre-tax","Pre-tax","Post-tax ","Post-tax ","Tax to ",null,null,null,null,null,{"$f":"IF(term=\"Quarterly\",4,IF(term=\"Half-yearly\",2,IF(term=\"Yearly\",1,IF(term=\"Monthly\",12))))","v":4},1,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"Days to Months Convertor!!",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B21=0,0,IF(B21=\"\",\"\",(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))*B21/IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%))))","v":0}]
["Investment Tenure in Days",null,null,null,null,null,null,null,null,null,null,"Deposit","be paid","month","month",null,null,"Tax",null,null,"Tax","list",null,null,null,null,null,null,null,null,"Total","Interest","interest","Total","be paid",null,null,null,null,null,{"$f":"IF(term=\"Quarterly\",3,IF(term=\"Half-yearly\",6,IF(term=\"Yearly\",12,IF(term=\"Monthly\",1))))","v":3},2,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,"Days",{"$f":"rdura","v":1000},null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(P3=1,\"Start\",\"\")","v":"Start"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP2+1","v":3},null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
["Fill only the cells with green background",null,null,null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"fdamt","v":400000},{"$f":"IF(ISERROR(AN5),\"\",AN5)","v":0},{"$f":"MONTH(DATEVALUE(\"01-\"&B10))","v":3},{"$f":"IF(K4=\"\",\"\",IF(N4<=3,N4+9,N4-3))","v":12},{"$f":"IF(O4=12,1,\"\")","v":1},{"$f":"IF(P4=1,\"Start\",\"\")","v":"Start"},{"$f":"IF(K4=\"\",\"\",IF(Q3=\"Start\",M4,R3+M4))","v":0},{"$f":"IF(K4=\"\",\"\",IF(Q4=\"Start\",R4,IF(ISERROR(R5),R4,IF(R5=\"\",R4,\"\"))))","v":0},{"$f":"IF(ISERROR(S4),\"\",S4)","v":0},{"$f":"IF(Q4=\"Start\",R4,IF(ISERROR(R5),R4,IF(R5=\"\",R4,1)))","v":0},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V3,fortax),0))","v":0},{"$f":"IF(U4<>1,K4,-1)","v":1},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X3,installment),0))","v":1},null,null,null,null,1,{"$f":"1","v":1},{"$f":"IF(AD4=\"\",\"\",fdamt*(1+raterd/factor1)^(factor1*1/ydays))","v":400108.25623606046},{"$f":"IF(AD4=\"\",\"\",AE4-fdamt)","v":108.25623606046429},{"$f":"IF(AD4=\"\",\"\",AF4*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":108.25623606046429},{"$f":"IF(AD4=\"\",\"\",AH3+AG4+L4)","v":400108.25623606046},{"$f":"IF(AD4=\"\",\"\",AF4-AG4)","v":0},{"$f":"IF(INT(AD4/30)-(AD4/30)=0,1,0)","v":0},{"$f":"IF(AJ3=1,AI4,AK3+AI4)","v":0},{"$f":"IF(AJ4=1,AK4,IF(ISERROR(AK5),AK4,IF(AK5=\"\",AK4,\"\")))","v":""},{"$f":"IF(AJ4=1,AK4,IF(ISERROR(AK5),AK4,IF(AK5=\"\",AK4,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN3,fdfortax2),0))","v":1},null,{"$f":"AP3+1","v":4},null,0.3,null,"Jan",{"$f":"MONTH(DATEVALUE(\"01-\"&AT4))","v":1},{"$f":"TEXT((AU4+1),\"MMM\")","v":"Jan"},2000,"-",2001,{"$f":"CONCATENATE(AW4,AX4,AY4)","v":"2000-2001"},{"$f":"LEFT(AZ4,4)","v":"2000"},{"$f":"RIGHT(AZ4,4)","v":"2001"},null,null,"Months",{"$f":"BF2/30","v":33.333333333333336},{"$f":"IF(INT(fdmon)-fdmon=0,fdmon,INT(fdmon)+1)","v":34},{"$f":"fdmon2/12","v":2.8333333333333335},null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
["Interest Rate",0.1,null,null,null,null,null,null,null,null,{"$f":"IF(K4<fdmon2,K4+1,\"\")","v":2},null,{"$f":"IF(ISERROR(AN6),\"\",AN6)","v":""},{"$f":"IF(K4<fdmon2,IF(N4=12,1,N4+1),\"\")","v":4},1,"",{"$f":"IF(P5=1,\"Start\",\"\")","v":""},{"$f":"IF(K5=\"\",\"\",IF(Q4=\"Start\",M5,R4+M5))","v":""},{"$f":"IF(K5=\"\",\"\",IF(Q5=\"Start\",R5,IF(ISERROR(R6),R5,IF(R6=\"\",R5,\"\"))))","v":""},"",{"$f":"IF(Q5=\"Start\",R5,IF(ISERROR(R6),R5,IF(R6=\"\",R5,1)))","v":""},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V4,fortax),0))","v":{"$error":"#VALUE!"}},2,{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X4,installment),0))","v":2},{"$f":"B11","v":"2003-2004"},{"$f":"LEFT(Y5,4)","v":"2003"},{"$f":"RIGHT(Y5,4)","v":"2004"},{"$f":"IF(ISERROR(V5),\"\",CONCATENATE(Z5,\"-\",AA5))","v":""},{"$f":"IF(K5=\"\",0,IF(O5=1,AC4+1,AC4))","v":2},{"$f":"IF(AD4<rdura,AD4+1,\"\")","v":2},{"$f":"IF(AD5=\"\",\"\",AE4*(1+raterd/factor1)^(factor1*1/ydays))","v":400216.54177065252},{"$f":"IF(AD5=\"\",\"\",AE5-AE4)","v":108.28553459205432},108.28553459205432,400216.54177065252,{"$f":"IF(AD5=\"\",\"\",AF5-AG5)","v":0},{"$f":"IF(INT(AD5/30)-(AD5/30)=0,1,0)","v":0},{"$f":"IF(AJ4=1,AI5,AK4+AI5)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN4,fdfortax2),0))","v":0},null,5,null,null,null,"Feb",{"$f":"MONTH(DATEVALUE(\"01-\"&AT5))","v":2},null,{"$f":"AW4+1","v":2001},"-",{"$f":"AY4+1","v":2002},{"$f":"CONCATENATE(AW5,AX5,AY5)","v":"2001-2002"},{"$f":"LEFT(AZ5,4)","v":"2001"},{"$f":"RIGHT(AZ5,4)","v":"2002"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
["Investment",400000,null,null,null,null,null,null,null,null,3,null,"",5,2,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V5,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X5,installment),0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(ISERROR(V6),\"\",Z5+1)","v":""},{"$f":"IF(ISERROR(V6),\"\",AA5+1)","v":""},{"$f":"IF(ISERROR(V6),\"\",CONCATENATE(Z6,\"-\",AA6))","v":""},{"$f":"IF(K6=\"\",0,IF(O6=1,AC5+1,AC5))","v":2},3,400324.85661170556,{"$f":"IF(AD6=\"\",\"\",AE6-AE5)","v":108.31484105304116},108.31484105304116,400324.85661170556,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN5,fdfortax2),0))","v":{"$error":"#N/A"}},null,6,"Quarterly",null,null,"Mar",{"$f":"MONTH(DATEVALUE(\"01-\"&AT6))","v":3},null,{"$f":"AW5+1","v":2002},"-",{"$f":"AY5+1","v":2003},{"$f":"CONCATENATE(AW6,AX6,AY6)","v":"2002-2003"},"2002","2003",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
["Duration of invest. (days)*",1000,null,"Note: interest from FD is taxable on accrural basis. ",null,null,null,null,null,null,4,null,"",6,3,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V6,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X6,installment),0))","v":14},null,"",{"$f":"IF(ISERROR(V7),\"\",AA6+1)","v":""},"",2,4,400433.20076715114,108.34415544557851,108.34415544557851,400433.20076715114,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN6,fdfortax2),0))","v":{"$error":"#N/A"}},null,7,"Half-yearly",null,null,"Apr",4,null,2003,"-",2004,"2003-2004","2003","2004",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
[null,null,null," Tax has to be paid as per slab each financial year",null,null,null,null,null,null,5,null,"",7,4,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V7,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X7,installment),0))","v":26},null,"","","",2,5,400541.57424492284,108.37347777170362,108.37347777170362,400541.57424492284,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN7,fdfortax2),0))","v":{"$error":"#N/A"}},null,8,"Yearly",null,null,"May",5,null,2004,"-",2005,"2004-2005","2004","2005",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
["Type of Compounding","Quarterly",null,null,null,null,null,null,null,null,6,null,"",8,5,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V8,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X8,installment),0))","v":{"$error":"#N/A"}},null,"","","",2,6,400649.97705295653,108.4028080336866,108.4028080336866,400649.97705295653,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN8,fdfortax2),0))","v":{"$error":"#N/A"}},null,9,"Monthly",null,null,"Jun",6,null,2005,"-",2006,"2005-2006","2005","2006",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
["Month when FD started","Mar",null,"Bank will deduct 10.3% tax. Rest has to be paid by you",null,null,null,null,null,null,7,null,"",9,6,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V9,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X9,installment),0))","v":{"$error":"#N/A"}},null,"","","",2,7,400758.40919919021,108.43214623368112,108.43214623368112,400758.40919919021,0,0,0,"",{"$f":"IF(AJ10=1,AK10,IF(ISERROR(AK11),AK10,IF(AK11=\"\",AK10,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN9,fdfortax2),0))","v":{"$error":"#N/A"}},null,10,null,null,null,"Jul",7,null,2006,"-",2007,"2006-2007","2006","2007",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
["Financial year when FD started","2003-2004",null,"Advance Tax is applicable only when TOTAL* tax payable is ",null,null,null,null,null,null,8,null,"",10,7,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V10,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X10,installment),0))","v":{"$error":"#N/A"}},null,"","","",2,8,400866.87069156393,108.46149237372447,108.46149237372447,400866.87069156393,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN10,fdfortax2),0))","v":{"$error":"#N/A"}},null,11,null,null,null,"Aug",8,null,2007,"-",2008,"2007-2008","2007","2008",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
["Applicable tax slab ",0,null,"more than Rs. 10,000 in a financial year",null,null,null,null,null,null,9,null,"",11,8,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V11,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X11,installment),0))","v":{"$error":"#N/A"}},null,"","","",2,9,400975.36153801996,108.49084645602852,108.49084645602852,400975.36153801996,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN11,fdfortax2),0))","v":{"$error":"#N/A"}},null,12,null,null,null,"Sep",9,null,2008,"-",2009,"2008-2009","2008","2009"]
["Pre-tax Corpus","not applicable!",null,"* FD interest plus all other taxable income sources",null,null,null,null,null,null,10,null,"",12,9,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V12,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X12,installment),0))","v":{"$error":"#N/A"}},null,"","","",2,10,401083.88174650265,108.52020848268876,108.52020848268876,401083.88174650265,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN12,fdfortax2),0))","v":{"$error":"#N/A"}},null,13,null,null,null,"Oct",10,null,2009,"-",2010,"2009-2010","2009","2010"]
["Total investment",{"$f":"fdamt","v":400000},null,"Most banks use quarterly compounding for FDs and RDs",null,null,null,null,null,null,11,null,"",1,10,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V13,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X13,installment),0))","v":{"$error":"#N/A"}},null,"","","",2,11,401192.43132495863,108.54957845597528,108.54957845597528,401192.43132495863,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN13,fdfortax2),0))","v":{"$error":"#N/A"}},null,14,null,null,null,"Nov",11,null,2010,"-",2011,"2010-2011","2010","2011"]
["Post-tax Corpus( tax on accural basis) ",null,null,"Feedback welcome:  pattu@iitm.ac.in",null,null,null,null,null,null,12,null,"",2,11,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V14,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X14,installment),0))","v":{"$error":"#N/A"}},null,"","","",2,12,401301.01028133661,108.57895637798356,108.57895637798356,401301.01028133661,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN14,fdfortax2),0))","v":{"$error":"#N/A"}},null,15,null,null,null,"Dec",12,null,2011,"-",2012,"2011-2012","2011","2012"]
["Post-tax Coprus",{"$f":"MAX(AH4:AH1003)","v":524302.34945783508},null,null,null,null,null,null,null,null,13,null,"",3,12,1,"Start",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V15,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X15,installment),0))","v":{"$error":"#N/A"}},null,"","","",2,13,401409.61862358742,108.60834225080907,108.60834225080907,401409.61862358742,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN15,fdfortax2),0))","v":{"$error":"#N/A"}},null,16,null,null,null,null,null,null,2012,"-",2013,"2012-2013","2012","2013"]
["Total interest earned (post-tax)",{"$f":"SUM(AG4:AG1003)","v":124302.34945783508},null,"No of days in a year used by the bank!",null,null,null,365,null,null,14,null,"",4,1,"","","","","","",{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V16,fortax),0))","v":{"$error":"#N/A"}},14,{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X16,installment),0))","v":{"$error":"#N/A"}},null,"","","",3,14,401518.25635966402,108.63773607660551,108.63773607660551,401518.25635966402,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN16,fdfortax2),0))","v":{"$error":"#N/A"}},null,17,null,null,null,null,null,null,2013,"-",2014,"2013-2014","2013","2014"]
[null,null,null,null,null,null,null,null,null,null,15,null,"",5,2,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V17,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X17,installment),0))","v":{"$error":"#N/A"}},null,"","","",3,15,401626.92349752167,108.66713785764296,108.66713785764296,401626.92349752167,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN17,fdfortax2),0))","v":{"$error":"#N/A"}},null,18,null,null,null,null,null,null,2014,"-",2015,"2014-2015","2014","2015"]
["Tax to paid each financial year",null,"FY","TDS","Tax you",null,"Advance Tax payable on or before",null,null,null,16,null,"",6,3,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$f":"INDEX(fortax,MATCH(0,COUNTIF($V$3:V18,fortax),0))","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$f":"INDEX(installment,MATCH(0,COUNTIF($X$3:X18,installment),0))","v":{"$error":"#N/A"}},null,"","","",3,16,401735.62004511763,108.69654759595869,108.69654759595869,401735.62004511763,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN18,fdfortax2),0))","v":{"$error":"#N/A"}},null,19,null,null,null,null,null,null,2015,"-",2016,"2015-2016","2015","2016"]
["Financial Year","Amount",null,"(by bank)","need to pay",null,"15th Sep","15th Dec","15th Mar",null,17,null,"",7,4,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,3,17,401844.34601041139,108.7259652937646,108.7259652937646,401844.34601041139,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN19,fdfortax2),0))","v":{"$error":"#N/A"}},null,20,null,null,null,null,null,null,2016,"-",2017,"2016-2017","2016","2017"]
[{"$f":"IF(B21=\"\",\"\",AB5)","v":""},{"$f":"IF(B10=\"Mar\",IF(ISERROR(V4),\"\",V4),IF(ISERROR(V5),\"\",V5))","v":0},1,{"$f":"IF(B21=0,0,IF(B21=\"\",\"\",10.3%*B21/IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":0},{"$f":"IF(B21=\"\",\"\",B21-D21)","v":0},null,{"$f":"IF(B21=\"\",\"\",IF(O4<=6,30%*E21,0))","v":0},{"$f":"IF(B21=\"\",\"\",IF(O4>9,0,IF(G21=0,60%*E21,30%*E21)))","v":0},{"$f":"IF(B21=\"\",\"\",IF(H21=0,100%*E21,40%*E21))","v":0},null,18,null,"",8,5,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,3,18,401953.10140136455,108.75539095315617,108.75539095315617,401953.10140136455,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN20,fdfortax2),0))","v":{"$error":"#N/A"}},null,21,null,null,null,null,null,null,2017,"-",2018,"2017-2018","2017","2018"]
["",{"$f":"IF(ISERROR(V6),\"\",V6)","v":""},{"$f":"IF(C21<MAX(AC4:AC123),C21+1,\"\")","v":2},{"$f":"IF(B22=\"\",\"\",10.3%*B22/IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%))))","v":""},{"$f":"IF(B22=\"\",\"\",B22-D22)","v":""},null,{"$f":"IF(B22=\"\",\"\",30%*E22)","v":""},{"$f":"IF(B22=\"\",\"\",30%*E22)","v":""},{"$f":"IF(B22=\"\",\"\",40%*E22)","v":""},null,19,null,"",9,6,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,3,19,402061.88622594089,108.78482457634527,108.78482457634527,402061.88622594089,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN21,fdfortax2),0))","v":{"$error":"#N/A"}},null,22,null,null,null,null,null,null,2018,"-",2019,"2018-2019","2018","2019"]
["","",{"$f":"IF(C22<MAX(AC5:AC124),C22+1,\"\")","v":3},"","",null,{"$f":"IF(B23=\"\",\"\",30%*E23)","v":""},{"$f":"IF(B23=\"\",\"\",30%*E23)","v":""},{"$f":"IF(B23=\"\",\"\",40%*E23)","v":""},null,20,null,"",10,7,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,3,20,402170.70049210638,108.81426616548561,108.81426616548561,402170.70049210638,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN22,fdfortax2),0))","v":{"$error":"#N/A"}},null,23,null,null,null,null,null,null,2019,"-",2020,"2019-2020","2019","2020"]
["","",4,"","",null,"",{"$f":"IF(B24=\"\",\"\",30%*E24)","v":""},"",null,21,null,"",11,8,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,3,21,402279.54420782905,108.84371572267264,108.84371572267264,402279.54420782905,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN23,fdfortax2),0))","v":{"$error":"#N/A"}},null,24,null,null,null,null,null,null,2020,"-",2021,"2020-2021","2020","2021"]
["","","","","",null,"","","",null,22,null,"",12,9,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,3,22,402388.41738107917,108.87317325011827,108.87317325011827,402388.41738107917,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN24,fdfortax2),0))","v":{"$error":"#N/A"}},null,25,null,null,null,null,null,null,2021,"-",2022,"2021-2022","2021","2022"]
["","","","","",null,"","","",null,23,null,"",1,10,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,3,23,402497.32001982915,108.90263874997618,108.90263874997618,402497.32001982915,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN25,fdfortax2),0))","v":{"$error":"#N/A"}},null,26,null,null,null,null,null,null,2022,"-",2023,"2022-2023","2022","2023"]
["","","","","",null,"","","",null,24,null,"",2,11,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,3,24,402606.25213205355,108.93211222440004,108.93211222440004,402606.25213205355,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN26,fdfortax2),0))","v":{"$error":"#N/A"}},null,27,null,null,null,null,null,null,2023,"-",2024,"2023-2024","2023","2024"]
["","","","","",null,"","","",null,25,null,"",3,12,1,"Start",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,3,25,402715.21372572909,108.96159367554355,108.96159367554355,402715.21372572909,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN27,fdfortax2),0))","v":{"$error":"#N/A"}},null,28,null,null,null,null,null,null,2024,"-",2025,"2024-2025","2024","2025"]
["","","","","",null,"","","",null,26,null,"",4,1,"","","","","","",null,26,null,null,null,null,null,4,26,402824.20480883465,108.99108310556039,108.99108310556039,402824.20480883465,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN28,fdfortax2),0))","v":{"$error":"#N/A"}},null,29,null,null,null,null,null,null,2025,"-",2026,"2025-2026","2025","2026"]
["","","","","",null,"","","",null,27,null,"",5,2,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,4,27,402933.22538935125,109.02058051660424,109.02058051660424,402933.22538935125,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN29,fdfortax2),0))","v":{"$error":"#N/A"}},null,30,null,null,null,null,null,null,2026,"-",2027,"2026-2027","2026","2027"]
["","","","","",null,"","","",null,28,null,"",6,3,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,4,28,403042.27547526214,109.05008591088699,109.05008591088699,403042.27547526214,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN30,fdfortax2),0))","v":{"$error":"#N/A"}},null,31,null,null,null,null,null,null,2027,"-",2028,"2027-2028","2027","2028"]
["Total tax to be payed",{"$f":"B36-B16","v":1.1408701539039612E-8},null,null,null,null,null,null,null,null,29,null,"",7,4,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,4,29,403151.35507455264,109.07959929050412,109.07959929050412,403151.35507455264,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN31,fdfortax2),0))","v":{"$error":"#N/A"}},null,32,null,null,null,null,null,null,2028,"-",2029,"2028-2029","2028","2029"]
[null,null,null,null,null,null,null,null,null,null,30,null,"",8,5,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,4,30,403260.46419521025,109.10912065760931,109.10912065760931,403260.46419521025,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN32,fdfortax2),0))","v":{"$error":"#N/A"}},null,33,null,null,null,null,null,null,2029,"-",2030,"2029-2030","2029","2030"]
[null,null,null,null,null,null,null,null,null,null,31,null,"",9,6,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,4,31,403369.60284522467,109.13865001441445,109.13865001441445,403369.60284522467,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN33,fdfortax2),0))","v":{"$error":"#N/A"}},null,34,null,null,null,null,null,null,2030,"-",2031,"2030-2031","2030","2031"]
["For reference purposes only",null,null,null,null,null,null,null,null,null,32,null,"",10,7,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,4,32,403478.77103258774,109.16818736307323,109.16818736307323,403478.77103258774,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN34,fdfortax2),0))","v":{"$error":"#N/A"}},null,35,null,null,null,null,null,null,2031,"-",2032,"2031-2032","2031","2032"]
["Pre-tax Corpus** ",{"$f":"fdamt*(1+raterd/factor1)^(factor1*rdura/ydays)","v":524302.34945784649},null,null,"Financial Year",null,"Post-tax interest",null,null,null,33,null,"",11,{"$f":"IF(K36=\"\",\"\",IF(N36<=3,N36+9,N36-3))","v":8},"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$f":"IF(U36<>1,K36,-1)","v":{"$error":"#VALUE!"}},null,null,null,null,null,4,33,403587.96876529348,109.19773270573933,109.19773270573933,403587.96876529348,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN35,fdfortax2),0))","v":{"$error":"#N/A"}},null,36,null,null,null,null,null,null,2032,"-",2033,"2032-2033","2032","2033"]
["Total interest earned(pre-tax)**",{"$f":"SUM(AF4:AF1003)","v":124302.34945783508},null,null,{"$f":"IF(B21=\"\",\"\",AB5)","v":""},null,{"$f":"IF(ISERR(BQ1),\"\",BQ1)","v":0},null,null,null,{"$f":"IF(K36<fdmon2,K36+1,\"\")","v":34},null,"",{"$f":"IF(K36<fdmon2,IF(N36=12,1,N36+1),\"\")","v":12},9,"","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,4,34,403697.19605133805,109.22728604456643,109.22728604456643,403697.19605133805,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN36,fdfortax2),0))","v":{"$error":"#N/A"}},null,37,null,null,null,null,null,null,2033,"-",2034,"2033-2034","2033","2034"]
[null,null,null,null,{"$f":"IF(B22=\"\",\"\",AB6)","v":""},null,{"$f":"IF(ISERR(BQ2),\"\",BQ2)","v":""},null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,35,403806.45289871976,109.25684738170821,109.25684738170821,403806.45289871976,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN37,fdfortax2),0))","v":{"$error":"#N/A"}},null,38,null,null,null,null,null,null,2034,"-",2035,"2034-2035","2034","2035"]
[null,null,null,null,"",null,"",null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,36,403915.73931543913,109.28641671937658,109.28641671937658,403915.73931543913,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN38,fdfortax2),0))","v":{"$error":"#N/A"}},null,39,null,null,null,null,null,null,2035,"-",2036,"2035-2036","2035","2036"]
[null,null,null,null,"",null,"",null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,37,404025.0553094988,109.31599405966699,109.31599405966699,404025.0553094988,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN39,fdfortax2),0))","v":{"$error":"#N/A"}},null,40,null,null,null,null,null,null,2036,"-",2037,"2036-2037","2036","2037"]
[null,null,null,null,"",null,"",null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,38,404134.40088890359,109.34557940479135,109.34557940479135,404134.40088890359,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN40,fdfortax2),0))","v":{"$error":"#N/A"}},null,41,null,null,null,null,null,null,2037,"-",2038,"2037-2038","2037","2038"]
[null,null,null,null,"",null,"",null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,39,404243.77606166055,109.37517275696155,109.37517275696155,404243.77606166055,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN41,fdfortax2),0))","v":{"$error":"#N/A"}},null,42,null,null,null,null,null,null,2038,"-",2039,"2038-2039","2038","2039"]
[null,null,null,null,"",null,"",null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,40,404353.18083577882,109.40477411827305,109.40477411827305,404353.18083577882,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN42,fdfortax2),0))","v":{"$error":"#N/A"}},null,43,null,null,null,null,null,null,2039,"-",2040,"2039-2040","2039","2040"]
[null,null,null,null,"",null,"",null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,41,404462.6152192697,109.43438349087955,109.43438349087955,404462.6152192697,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN43,fdfortax2),0))","v":{"$error":"#N/A"}},null,44,null,null,null,null,null,null,2040,"-",2041,"2040-2041","2040","2041"]
[null,null,null,null,"",null,"",null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,42,404572.0792201467,109.46400087699294,109.46400087699294,404572.0792201467,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN44,fdfortax2),0))","v":{"$error":"#N/A"}},null,45,null,null,null,null,null,null,2041,"-",2042,"2041-2042","2041","2042"]
[null,null,null,null,"",null,"",null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,43,404681.57284642552,109.4936262788251,109.4936262788251,404681.57284642552,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN45,fdfortax2),0))","v":{"$error":"#N/A"}},null,46,null,null,null,null,null,null,2042,"-",2043,"2042-2043","2042","2043"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,44,404791.09610612399,109.52325969847152,109.52325969847152,404791.09610612399,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN46,fdfortax2),0))","v":{"$error":"#N/A"}},null,47,null,null,null,null,null,null,2043,"-",2044,"2043-2044","2043","2044"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,45,404900.64900726208,109.55290113808587,109.55290113808587,404900.64900726208,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN47,fdfortax2),0))","v":{"$error":"#N/A"}},null,48,null,null,null,null,null,null,2044,"-",2045,"2044-2045","2044","2045"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,46,405010.23155786196,109.58255059988005,109.58255059988005,405010.23155786196,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN48,fdfortax2),0))","v":{"$error":"#N/A"}},null,49,null,null,null,null,null,null,2045,"-",2046,"2045-2046","2045","2046"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,47,405119.84376594803,109.61220808606595,109.61220808606595,405119.84376594803,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN49,fdfortax2),0))","v":{"$error":"#N/A"}},null,50,null,null,null,null,null,null,2046,"-",2047,"2046-2047","2046","2047"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,48,405229.48563954677,109.64187359873904,109.64187359873904,405229.48563954677,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN50,fdfortax2),0))","v":{"$error":"#N/A"}},null,51,null,null,null,null,null,null,2047,"-",2048,"2047-2048","2047","2048"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,49,405339.15718668688,109.67154714011122,109.67154714011122,405339.15718668688,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN51,fdfortax2),0))","v":{"$error":"#N/A"}},null,52,null,null,null,null,null,null,2048,"-",2049,"2048-2049","2048","2049"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,50,405448.85841539927,109.70122871239437,109.70122871239437,405448.85841539927,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN52,fdfortax2),0))","v":{"$error":"#N/A"}},null,53,null,null,null,null,null,null,2049,"-",2050,"2049-2050","2049","2050"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,51,405558.5893337169,109.73091831762576,109.73091831762576,405558.5893337169,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN53,fdfortax2),0))","v":{"$error":"#N/A"}},null,54,null,null,null,null,null,null,2050,"-",2051,"2050-2051","2050","2051"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,52,405668.34994967503,109.76061595813371,109.76061595813371,405668.34994967503,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN54,fdfortax2),0))","v":{"$error":"#N/A"}},null,55,null,null,null,null,null,null,2051,"-",2052,"2051-2052","2051","2052"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,53,405778.14027131104,109.79032163601369,109.79032163601369,405778.14027131104,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN55,fdfortax2),0))","v":{"$error":"#N/A"}},null,56,null,null,null,null,null,null,2052,"-",2053,"2052-2053","2052","2053"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,54,405887.96030666452,109.82003535347758,109.82003535347758,405887.96030666452,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN56,fdfortax2),0))","v":{"$error":"#N/A"}},null,57,null,null,null,null,null,null,2053,"-",2054,"2053-2054","2053","2054"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,55,405997.81006377714,109.84975711262086,109.84975711262086,405997.81006377714,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN57,fdfortax2),0))","v":{"$error":"#N/A"}},null,58,null,null,null,null,null,null,2054,"-",2055,"2054-2055","2054","2055"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,56,406107.68955069286,109.87948691571364,109.87948691571364,406107.68955069286,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN58,fdfortax2),0))","v":{"$error":"#N/A"}},null,59,null,null,null,null,null,null,2055,"-",2056,"2055-2056","2055","2056"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,57,406217.59877545777,109.9092247649096,109.9092247649096,406217.59877545777,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN59,fdfortax2),0))","v":{"$error":"#N/A"}},null,60,null,null,null,null,null,null,2056,"-",2057,"2056-2057","2056","2057"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,58,406327.53774612013,109.93897066236241,109.93897066236241,406327.53774612013,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN60,fdfortax2),0))","v":{"$error":"#N/A"}},null,61,null,null,null,null,null,null,2057,"-",2058,"2057-2058","2057","2058"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,59,406437.50647073041,109.96872461028397,109.96872461028397,406437.50647073041,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN61,fdfortax2),0))","v":{"$error":"#N/A"}},null,62,null,null,null,null,null,null,2058,"-",2059,"2058-2059","2058","2059"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,60,406547.50495734118,109.99848661076976,109.99848661076976,406547.50495734118,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN62,fdfortax2),0))","v":{"$error":"#N/A"}},null,63,null,null,null,null,null,null,2059,"-",2060,"2059-2060","2059","2060"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,61,406657.53321400733,110.02825666614808,110.02825666614808,406657.53321400733,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN63,fdfortax2),0))","v":{"$error":"#N/A"}},null,64,null,null,null,null,null,null,2060,"-",2061,"2060-2061","2060","2061"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,62,406767.59124878579,110.0580347784562,110.0580347784562,406767.59124878579,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN64,fdfortax2),0))","v":{"$error":"#N/A"}},null,65,null,null,null,null,null,null,2061,"-",2062,"2061-2062","2061","2062"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,63,406877.67906973569,110.08782094990602,110.08782094990602,406877.67906973569,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN65,fdfortax2),0))","v":{"$error":"#N/A"}},null,66,null,null,null,null,null,null,2062,"-",2063,"2062-2063","2062","2063"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,64,406987.79668491846,110.11761518276762,110.11761518276762,406987.79668491846,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN66,fdfortax2),0))","v":{"$error":"#N/A"}},null,67,null,null,null,null,null,null,2063,"-",2064,"2063-2064","2063","2064"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(K68=\"\",\"\",IF(N68<=3,N68+9,N68-3))","v":""},{"$f":"IF(O68=12,1,\"\")","v":""},"","","",{"$f":"IF(ISERROR(S68),\"\",S68)","v":""},"",null,{"$f":"IF(U68<>1,K68,-1)","v":""},null,null,null,null,null,0,65,407097.9441023976,110.14741747913649,{"$f":"IF(AD68=\"\",\"\",AF68*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":110.14741747913649},{"$f":"IF(AD68=\"\",\"\",AH67+AG68+L68)","v":407097.9441023976},0,0,0,{"$f":"IF(AJ68=1,AK68,IF(ISERROR(AK69),AK68,IF(AK69=\"\",AK68,\"\")))","v":""},1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN67,fdfortax2),0))","v":{"$error":"#N/A"}},null,{"$f":"AP67+1","v":68},null,null,null,null,null,null,2064,"-",2065,"2064-2065","2064","2065"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K68<fdmon2,K68+1,\"\")","v":""},null,{"$f":"IF(ISERROR(AN70),\"\",AN70)","v":""},{"$f":"IF(K68<fdmon2,IF(N68=12,1,N68+1),\"\")","v":""},"","",{"$f":"IF(P69=1,\"Start\",\"\")","v":""},{"$f":"IF(K69=\"\",\"\",IF(Q68=\"Start\",M69,R68+M69))","v":""},{"$f":"IF(K69=\"\",\"\",IF(Q69=\"Start\",R69,IF(ISERROR(R70),R69,IF(R70=\"\",R69,\"\"))))","v":""},"",{"$f":"IF(Q69=\"Start\",R69,IF(ISERROR(R70),R69,IF(R70=\"\",R69,1)))","v":""},null,"",null,null,null,null,null,0,{"$f":"IF(AD68<rdura,AD68+1,\"\")","v":66},{"$f":"IF(AD69=\"\",\"\",AE68*(1+raterd/factor1)^(factor1*1/ydays))","v":407208.12133023876},110.17722784116631,110.17722784116631,407208.12133023876,{"$f":"IF(AD69=\"\",\"\",AF69-AG69)","v":0},{"$f":"IF(INT(AD69/30)-(AD69/30)=0,1,0)","v":0},{"$f":"IF(AJ68=1,AI69,AK68+AI69)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN68,fdfortax2),0))","v":{"$error":"#N/A"}},null,69,null,null,null,null,null,null,2065,"-",2066,"2065-2066",{"$f":"LEFT(AZ69,4)","v":"2065"},{"$f":"RIGHT(AZ69,4)","v":"2066"}]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,{"$f":"IF(K70=\"\",0,IF(O70=1,AC69+1,AC69))","v":0},67,407318.32837650989,{"$f":"IF(AD70=\"\",\"\",AE70-AE69)","v":110.20704627112718},110.20704627112718,407318.32837650989,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN69,fdfortax2),0))","v":{"$error":"#N/A"}},null,70,null,null,null,null,null,null,{"$f":"AW69+1","v":2066},"-",{"$f":"AY69+1","v":2067},{"$f":"CONCATENATE(AW70,AX70,AY70)","v":"2066-2067"},"2066","2067"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,68,407428.56524928106,110.23687277117278,110.23687277117278,407428.56524928106,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN70,fdfortax2),0))","v":{"$error":"#N/A"}},null,71,null,null,null,null,null,null,2067,"-",2068,"2067-2068","2067","2068"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,69,407538.83195662458,110.26670734351501,110.26670734351501,407538.83195662458,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN71,fdfortax2),0))","v":{"$error":"#N/A"}},null,72,null,null,null,null,null,null,2068,"-",2069,"2068-2069","2068","2069"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,70,407649.12850661483,110.29654999024933,110.29654999024933,407649.12850661483,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN72,fdfortax2),0))","v":{"$error":"#N/A"}},null,73,null,null,null,null,null,null,2069,"-",2070,"2069-2070","2069","2070"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,71,407759.45490732847,110.32640071364585,110.32640071364585,407759.45490732847,0,0,0,"",{"$f":"IF(AJ74=1,AK74,IF(ISERROR(AK75),AK74,IF(AK75=\"\",AK74,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN73,fdfortax2),0))","v":{"$error":"#N/A"}},null,74,null,null,null,null,null,null,2070,"-",2071,"2070-2071","2070","2071"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,72,407869.81116684427,110.35625951580005,110.35625951580005,407869.81116684427,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN74,fdfortax2),0))","v":{"$error":"#N/A"}},null,75,null,null,null,null,null,null,2071,"-",2072,"2071-2072","2071","2072"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,73,407980.19729324331,110.38612639904022,110.38612639904022,407980.19729324331,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN75,fdfortax2),0))","v":{"$error":"#N/A"}},null,76,null,null,null,null,null,null,2072,"-",2073,"2072-2073","2072","2073"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,74,408090.61329460872,110.41600136540364,110.41600136540364,408090.61329460872,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN76,fdfortax2),0))","v":{"$error":"#N/A"}},null,77,null,null,null,null,null,null,2073,"-",2074,"2073-2074","2073","2074"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,75,408201.05917902594,110.44588441721862,110.44588441721862,408201.05917902594,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN77,fdfortax2),0))","v":{"$error":"#N/A"}},null,78,null,null,null,null,null,null,2074,"-",2075,"2074-2075","2074","2075"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,76,408311.53495458246,110.47577555652242,110.47577555652242,408311.53495458246,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN78,fdfortax2),0))","v":{"$error":"#N/A"}},null,79,null,null,null,null,null,null,2075,"-",2076,"2075-2076","2075","2076"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,77,408422.0406293681,110.50567478564335,110.50567478564335,408422.0406293681,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN79,fdfortax2),0))","v":{"$error":"#N/A"}},null,80,null,null,null,null,null,null,2076,"-",2077,"2076-2077","2076","2077"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,78,408532.57621147478,110.53558210667688,110.53558210667688,408532.57621147478,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN80,fdfortax2),0))","v":{"$error":"#N/A"}},null,81,null,null,null,null,null,null,2077,"-",2078,"2077-2078","2077","2078"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,79,408643.14170899661,110.56549752183491,110.56549752183491,408643.14170899661,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN81,fdfortax2),0))","v":{"$error":"#N/A"}},null,82,null,null,null,null,null,null,2078,"-",2079,"2078-2079","2078","2079"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,80,408753.73713002994,110.59542103332933,110.59542103332933,408753.73713002994,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN82,fdfortax2),0))","v":{"$error":"#N/A"}},null,83,null,null,null,null,null,null,2079,"-",2080,"2079-2080","2079","2080"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,81,408864.36248267331,110.62535264337203,110.62535264337203,408864.36248267331,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN83,fdfortax2),0))","v":{"$error":"#N/A"}},null,84,null,null,null,null,null,null,2080,"-",2081,"2080-2081","2080","2081"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,82,408975.01777502737,110.65529235405847,110.65529235405847,408975.01777502737,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN84,fdfortax2),0))","v":{"$error":"#N/A"}},null,85,null,null,null,null,null,null,2081,"-",2082,"2081-2082","2081","2082"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,83,409085.70301519509,110.68524016771698,110.68524016771698,409085.70301519509,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN85,fdfortax2),0))","v":{"$error":"#N/A"}},null,86,null,null,null,null,null,null,2082,"-",2083,"2082-2083","2082","2083"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,84,409196.41821128153,110.71519608644303,110.71519608644303,409196.41821128153,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN86,fdfortax2),0))","v":{"$error":"#N/A"}},null,87,null,null,null,null,null,null,2083,"-",2084,"2083-2084","2083","2084"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,85,409307.16337139398,110.7451601124485,110.7451601124485,409307.16337139398,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN87,fdfortax2),0))","v":{"$error":"#N/A"}},null,88,null,null,null,null,null,null,2084,"-",2085,"2084-2085","2084","2085"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,86,409417.93850364193,110.77513224794529,110.77513224794529,409417.93850364193,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN88,fdfortax2),0))","v":{"$error":"#N/A"}},null,89,null,null,null,null,null,null,2085,"-",2086,"2085-2086","2085","2086"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,87,409528.74361613701,110.80511249508709,110.80511249508709,409528.74361613701,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN89,fdfortax2),0))","v":{"$error":"#N/A"}},null,90,null,null,null,null,null,null,2086,"-",2087,"2086-2087","2086","2087"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,88,409639.57871699316,110.83510085614398,110.83510085614398,409639.57871699316,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN90,fdfortax2),0))","v":{"$error":"#N/A"}},null,91,null,null,null,null,null,null,2087,"-",2088,"2087-2088","2087","2088"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,89,409750.44381432637,110.86509733321145,110.86509733321145,409750.44381432637,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN91,fdfortax2),0))","v":{"$error":"#N/A"}},null,92,null,null,null,null,null,null,2088,"-",2089,"2088-2089","2088","2089"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,90,409861.33891625499,110.89510192861781,110.89510192861781,409861.33891625499,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN92,fdfortax2),0))","v":{"$error":"#N/A"}},null,93,null,null,null,null,null,null,2089,"-",2090,"2089-2090","2089","2090"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,91,409972.26403089945,110.92511464445852,110.92511464445852,409972.26403089945,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN93,fdfortax2),0))","v":{"$error":"#N/A"}},null,94,null,null,null,null,null,null,2090,"-",2091,"2090-2091","2090","2091"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,92,410083.21916638239,110.95513548294548,110.95513548294548,410083.21916638239,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN94,fdfortax2),0))","v":{"$error":"#N/A"}},null,95,null,null,null,null,null,null,2091,"-",2092,"2091-2092","2091","2092"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,93,410194.20433082868,110.98516444629058,110.98516444629058,410194.20433082868,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN95,fdfortax2),0))","v":{"$error":"#N/A"}},null,96,null,null,null,null,null,null,2092,"-",2093,"2092-2093","2092","2093"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,94,410305.21953236533,111.01520153664751,111.01520153664751,410305.21953236533,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN96,fdfortax2),0))","v":{"$error":"#N/A"}},null,97,null,null,null,null,null,null,2093,"-",2094,"2093-2094","2093","2094"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,95,410416.26477912167,111.04524675634457,111.04524675634457,410416.26477912167,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN97,fdfortax2),0))","v":{"$error":"#N/A"}},null,98,null,null,null,null,null,null,2094,"-",2095,"2094-2095","2094","2095"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,96,410527.34007922909,111.07530010741903,111.07530010741903,410527.34007922909,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN98,fdfortax2),0))","v":{"$error":"#N/A"}},null,99,null,null,null,null,null,null,2095,"-",2096,"2095-2096","2095","2096"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(K100=\"\",\"\",IF(N100<=3,N100+9,N100-3))","v":""},"","","","","","",null,{"$f":"IF(U100<>1,K100,-1)","v":""},null,null,null,null,null,0,97,410638.44544082129,111.10536159219919,111.10536159219919,410638.44544082129,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN99,fdfortax2),0))","v":{"$error":"#N/A"}},null,100,null,null,null,null,null,null,2096,"-",2097,"2096-2097","2096","2097"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K100<fdmon2,K100+1,\"\")","v":""},null,"",{"$f":"IF(K100<fdmon2,IF(N100=12,1,N100+1),\"\")","v":""},"","","","","","","",null,"",null,null,null,null,null,0,98,410749.58087203413,111.13543121283874,111.13543121283874,410749.58087203413,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN100,fdfortax2),0))","v":{"$error":"#N/A"}},null,101,null,null,null,null,null,null,2097,"-",2098,"2097-2098","2097","2098"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,99,410860.74638100568,111.16550897154957,111.16550897154957,410860.74638100568,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN101,fdfortax2),0))","v":{"$error":"#N/A"}},null,102,null,null,null,null,null,null,2098,"-",2099,"2098-2099","2098","2099"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,100,410971.94197587617,111.19559487048537,111.19559487048537,410971.94197587617,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN102,fdfortax2),0))","v":{"$error":"#N/A"}},null,103,null,null,null,null,null,null,2099,"-",2100,"2099-2100","2099","2100"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,101,411083.16766478808,111.22568891191622,111.22568891191622,411083.16766478808,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN103,fdfortax2),0))","v":{"$error":"#N/A"}},null,104,null,null,null,null,null,null,2100,"-",2101,"2100-2101","2100","2101"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,102,411194.42345588608,111.25579109799583,111.25579109799583,411194.42345588608,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN104,fdfortax2),0))","v":{"$error":"#N/A"}},null,105,null,null,null,null,null,null,2101,"-",2102,"2101-2102","2101","2102"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,103,411305.70935731701,111.28590143093606,111.28590143093606,411305.70935731701,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN105,fdfortax2),0))","v":{"$error":"#N/A"}},null,106,null,null,null,null,null,null,2102,"-",2103,"2102-2103","2102","2103"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,104,411417.02537723002,111.31601991300704,111.31601991300704,411417.02537723002,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN106,fdfortax2),0))","v":{"$error":"#N/A"}},null,107,null,null,null,null,null,null,2103,"-",2104,"2103-2104","2103","2104"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,105,411528.37152377632,111.34614654630423,111.34614654630423,411528.37152377632,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN107,fdfortax2),0))","v":{"$error":"#N/A"}},null,108,null,null,null,null,null,null,2104,"-",2105,"2104-2105","2104","2105"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,106,411639.74780510948,111.37628133315593,111.37628133315593,411639.74780510948,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN108,fdfortax2),0))","v":{"$error":"#N/A"}},null,109,null,null,null,null,null,null,2105,"-",2106,"2105-2106","2105","2106"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,107,411751.15422938514,111.40642427565763,111.40642427565763,411751.15422938514,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN109,fdfortax2),0))","v":{"$error":"#N/A"}},null,110,null,null,null,null,null,null,2106,"-",2107,"2106-2107","2106","2107"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,108,411862.59080476122,111.43657537607942,111.43657537607942,411862.59080476122,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN110,fdfortax2),0))","v":{"$error":"#N/A"}},null,111,null,null,null,null,null,null,2107,"-",2108,"2107-2108","2107","2108"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,109,411974.05753939779,111.46673463657498,111.46673463657498,411974.05753939779,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN111,fdfortax2),0))","v":{"$error":"#N/A"}},null,112,null,null,null,null,null,null,2108,"-",2109,"2108-2109","2108","2109"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,110,412085.55444145721,111.49690205941442,111.49690205941442,412085.55444145721,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN112,fdfortax2),0))","v":{"$error":"#N/A"}},null,113,null,null,null,null,null,null,2109,"-",2110,"2109-2110","2109","2110"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,111,412197.08151910402,111.52707764680963,111.52707764680963,412197.08151910402,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN113,fdfortax2),0))","v":{"$error":"#N/A"}},null,114,null,null,null,null,null,null,2110,"-",2111,"2110-2111","2110","2111"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,112,412308.63878050493,111.55726140091429,111.55726140091429,412308.63878050493,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN114,fdfortax2),0))","v":{"$error":"#N/A"}},null,115,null,null,null,null,null,null,2111,"-",2112,"2111-2112","2111","2112"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,113,412420.22623382887,111.58745332394028,111.58745332394028,412420.22623382887,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN115,fdfortax2),0))","v":{"$error":"#N/A"}},null,116,null,null,null,null,null,null,2112,"-",2113,"2112-2113","2112","2113"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,114,412531.84388724709,111.61765341821592,111.61765341821592,412531.84388724709,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN116,fdfortax2),0))","v":{"$error":"#N/A"}},null,117,null,null,null,null,null,null,2113,"-",2114,"2113-2114","2113","2114"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,115,412643.49174893287,111.64786168577848,111.64786168577848,412643.49174893287,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN117,fdfortax2),0))","v":{"$error":"#N/A"}},null,118,null,null,null,null,null,null,2114,"-",2115,"2114-2115","2114","2115"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,116,412755.16982706182,111.67807812895626,111.67807812895626,412755.16982706182,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN118,fdfortax2),0))","v":{"$error":"#N/A"}},null,119,null,null,null,null,null,null,2115,"-",2116,"2115-2116","2115","2116"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,117,412866.87812981172,111.70830274990294,111.70830274990294,412866.87812981172,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN119,fdfortax2),0))","v":{"$error":"#N/A"}},null,120,null,null,null,null,null,null,2116,"-",2117,"2116-2117","2116","2117"]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,118,412978.61666536261,111.73853555088863,111.73853555088863,412978.61666536261,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN120,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,119,413090.38544189674,111.76877653412521,111.76877653412521,413090.38544189674,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN121,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"",null,"","","","","","","","","",null,"",null,null,null,null,null,0,120,413202.1844675985,111.79902570176637,111.79902570176637,413202.1844675985,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN122,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,413314.01375065453,111.829283056024,111.829283056024,413314.01375065453,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN123,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,413425.87329925376,111.8595485992264,111.8595485992264,413425.87329925376,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN124,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,413537.76312158722,111.88982233346906,111.88982233346906,413537.76312158722,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN125,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,413649.68322584825,111.92010426102206,111.92010426102206,413649.68322584825,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN126,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,413761.63362023234,111.95039438409731,111.95039438409731,413761.63362023234,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN127,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,413873.61431293725,111.98069270490669,111.98069270490669,413873.61431293725,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN128,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,413985.62531216291,112.01099922566209,112.01099922566209,413985.62531216291,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN129,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,414097.66662611149,112.04131394857541,112.04131394857541,414097.66662611149,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN130,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,414209.7382629874,112.07163687591674,{"$f":"IF(AD132=\"\",\"\",AF132*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":112.07163687591674},{"$f":"IF(AD132=\"\",\"\",AH131+AG132+L132)","v":414209.7382629874},0,0,0,{"$f":"IF(AJ132=1,AK132,IF(ISERROR(AK133),AK132,IF(AK133=\"\",AK132,\"\")))","v":""},1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN131,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD132<rdura,AD132+1,\"\")","v":130},{"$f":"IF(AD133=\"\",\"\",AE132*(1+raterd/factor1)^(factor1*1/ydays))","v":414321.84023099724},112.10196800983977,112.10196800983977,414321.84023099724,{"$f":"IF(AD133=\"\",\"\",AF133-AG133)","v":0},{"$f":"IF(INT(AD133/30)-(AD133/30)=0,1,0)","v":0},{"$f":"IF(AJ132=1,AI133,AK132+AI133)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN132,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,414433.97253834986,{"$f":"IF(AD134=\"\",\"\",AE134-AE133)","v":112.13230735261459},112.13230735261459,414433.97253834986,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN133,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,414546.13519325631,112.1626549064531,112.1626549064531,414546.13519325631,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN134,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,414658.32820392988,112.19301067356719,112.19301067356719,414658.32820392988,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN135,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,414770.55157858605,112.22337465616874,112.22337465616874,414770.55157858605,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN136,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,414882.80532544258,112.25374685652787,112.25374685652787,414882.80532544258,0,0,0,"",{"$f":"IF(AJ138=1,AK138,IF(ISERROR(AK139),AK138,IF(AK139=\"\",AK138,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN137,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,414995.08945271943,112.28412727685645,112.28412727685645,414995.08945271943,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN138,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,415107.40396863874,112.31451591930818,112.31451591930818,415107.40396863874,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN139,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,415219.74888142489,112.34491278615315,112.34491278615315,415219.74888142489,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN140,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,415332.12419930456,112.37531787966145,112.37531787966145,415332.12419930456,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN141,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,415444.5299305066,112.40573120204499,112.40573120204499,415444.5299305066,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN142,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,415556.96608326206,112.43615275545744,112.43615275545744,415556.96608326206,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN143,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,415669.43266580423,112.46658254216891,112.46658254216891,415669.43266580423,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN144,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,415781.92968636868,112.49702056444949,112.49702056444949,415781.92968636868,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN145,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,415894.45715319319,112.52746682451107,112.52746682451107,415894.45715319319,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN146,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,416007.01507451769,112.55792132450733,112.55792132450733,416007.01507451769,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN147,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,416119.60345858446,112.58838406676659,112.58838406676659,416119.60345858446,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN148,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,416232.22231363796,112.61885505350074,112.61885505350074,416232.22231363796,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN149,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,416344.87164792483,112.64933428686345,112.64933428686345,416344.87164792483,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN150,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,416457.55146969401,112.67982176918304,112.67982176918304,416457.55146969401,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN151,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,416570.26178719668,112.71031750267139,112.71031750267139,416570.26178719668,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN152,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,416683.00260868616,112.74082148948219,112.74082148948219,416683.00260868616,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN153,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,416795.77394241811,112.77133373194374,112.77133373194374,416795.77394241811,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN154,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,416908.57579665037,112.80185423226794,112.80185423226794,416908.57579665037,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN155,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,417021.40817964304,112.83238299266668,112.83238299266668,417021.40817964304,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN156,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,417134.27109965845,112.86292001541005,112.86292001541005,417134.27109965845,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN157,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,417247.1645649611,112.89346530265175,112.89346530265175,417247.1645649611,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN158,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,417360.08858381788,112.92401885677828,112.92401885677828,417360.08858381788,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN159,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,417473.04316449777,112.95458067988511,112.95458067988511,417473.04316449777,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN160,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,417586.02831527201,112.98515077424236,112.98515077424236,417586.02831527201,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN161,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,417699.04404441413,113.01572914212011,113.01572914212011,417699.04404441413,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN162,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,417812.09036019986,113.04631578573026,113.04631578573026,417812.09036019986,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN163,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,417925.1672709072,113.0769107073429,113.0769107073429,417925.1672709072,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN164,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,418038.27478481643,113.10751390922815,113.10751390922815,418038.27478481643,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN165,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,418151.41291020997,113.13812539353967,113.13812539353967,418151.41291020997,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN166,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,418264.58165537252,113.16874516254757,113.16874516254757,418264.58165537252,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN167,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,418377.78102859104,113.19937321852194,113.19937321852194,418377.78102859104,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN168,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,418491.01103815471,113.23000956367468,113.23000956367468,418491.01103815471,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN169,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,418604.27169235505,113.2606542003341,113.2606542003341,418604.27169235505,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN170,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,418717.56299948564,113.29130713059567,113.29130713059567,418717.56299948564,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN171,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,418830.88496784249,113.3219683568459,113.3219683568459,418830.88496784249,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN172,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,418944.23760572373,113.35263788123848,113.35263788123848,418944.23760572373,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN173,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,419057.62092142977,113.3833157060435,113.3833157060435,419057.62092142977,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN174,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,419171.0349232633,113.41400183353107,113.41400183353107,419171.0349232633,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN175,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,419284.47961952921,113.44469626591308,113.44469626591308,419284.47961952921,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN176,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,419397.95501853467,113.47539900545962,113.47539900545962,419397.95501853467,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN177,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,419511.46112858906,113.50611005438259,113.50611005438259,419511.46112858906,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN178,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,419624.99795800407,113.53682941501029,113.53682941501029,419624.99795800407,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN179,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,419738.56551509356,113.5675570894964,113.5675570894964,419738.56551509356,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN180,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,419852.16380817373,113.59829308016924,113.59829308016924,419852.16380817373,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN181,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,419965.79284556303,113.6290373892989,113.6290373892989,419965.79284556303,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN182,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,420079.45263558207,113.65979001903906,113.65979001903906,420079.45263558207,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN183,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,420193.14318655373,113.69055097165983,113.69055097165983,420193.14318655373,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN184,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,420306.86450680322,113.72132024948951,113.72132024948951,420306.86450680322,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN185,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,420420.6166046579,113.75209785468178,113.75209785468178,420420.6166046579,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN186,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,420534.39948844747,113.78288378956495,113.78288378956495,420534.39948844747,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN187,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,420648.21316650388,113.81367805640912,113.81367805640912,420648.21316650388,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN188,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,420762.0576471613,113.84448065742617,113.84448065742617,420762.0576471613,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN189,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,420875.93293875613,113.87529159482801,113.87529159482801,420875.93293875613,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN190,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,420989.83904962707,113.90611087094294,113.90611087094294,420989.83904962707,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN191,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,421103.77598811511,113.93693848804105,113.93693848804105,421103.77598811511,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN192,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,421217.74376256339,113.96777444827603,113.96777444827603,421217.74376256339,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN193,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,421331.74238131742,113.9986187540344,113.9986187540344,421331.74238131742,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN194,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,421445.77185272489,114.02947140746983,{"$f":"IF(AD196=\"\",\"\",AF196*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":114.02947140746983},{"$f":"IF(AD196=\"\",\"\",AH195+AG196+L196)","v":421445.77185272489},0,0,0,{"$f":"IF(AJ196=1,AK196,IF(ISERROR(AK197),AK196,IF(AK197=\"\",AK196,\"\")))","v":""},1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN195,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD196<rdura,AD196+1,\"\")","v":194},{"$f":"IF(AD197=\"\",\"\",AE196*(1+raterd/factor1)^(factor1*1/ydays))","v":421559.83218513581},114.06033241091063,114.06033241091063,421559.83218513581,{"$f":"IF(AD197=\"\",\"\",AF197-AG197)","v":0},{"$f":"IF(INT(AD197/30)-(AD197/30)=0,1,0)","v":0},{"$f":"IF(AJ196=1,AI197,AK196+AI197)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN196,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,421673.92338690243,{"$f":"IF(AD198=\"\",\"\",AE198-AE197)","v":114.09120176662691},114.09120176662691,421673.92338690243,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN197,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,421788.0454663792,114.12207947677234,114.12207947677234,421788.0454663792,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN198,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,421902.19843192294,114.15296554373344,114.15296554373344,421902.19843192294,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN199,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,422016.3822918926,114.1838599696639,114.1838599696639,422016.3822918926,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN200,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,422130.59705464955,114.21476275695022,114.21476275695022,422130.59705464955,0,0,0,"",{"$f":"IF(AJ202=1,AK202,IF(ISERROR(AK203),AK202,IF(AK203=\"\",AK202,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN201,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,422244.8427285573,114.2456739077461,114.2456739077461,422244.8427285573,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN202,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,422359.11932198162,114.27659342432162,114.27659342432162,422359.11932198162,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN203,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,422473.42684329062,114.3075213090051,114.3075213090051,422473.42684329062,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN204,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,422587.76530085469,114.33845756406663,114.33845756406663,422587.76530085469,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN205,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,422702.13470304635,114.3694021916599,114.3694021916599,422702.13470304635,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN206,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,422816.53505824052,114.40035519417142,114.40035519417142,422816.53505824052,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN207,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,422930.96637481434,114.43131657381309,114.43131657381309,422930.96637481434,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN208,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,423045.42866114719,114.462286332855,114.462286332855,423045.42866114719,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN209,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,423159.92192562076,114.49326447356725,114.49326447356725,423159.92192562076,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN210,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,423274.44617661904,114.52425099827815,114.52425099827815,423274.44617661904,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN211,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,423389.00142252818,114.55524590914138,114.55524590914138,423389.00142252818,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN212,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,423503.58767173666,114.58624920848524,114.58624920848524,423503.58767173666,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN213,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,423618.20493263524,114.61726089857984,114.61726089857984,423618.20493263524,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN214,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,423732.853213617,114.64828098175349,114.64828098175349,423732.853213617,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN215,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,423847.53252307716,114.67930946015986,114.67930946015986,423847.53252307716,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN216,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,423962.24286941328,114.71034633612726,114.71034633612726,423962.24286941328,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN217,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,424076.98426102527,114.741391611984,114.741391611984,424076.98426102527,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN218,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,424191.75670631521,114.77244528994197,114.77244528994197,424191.75670631521,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN219,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,424306.56021368748,114.80350737227127,114.80350737227127,424306.56021368748,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN220,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,424421.39479154872,114.834577861242,114.834577861242,424421.39479154872,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN221,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,424536.2604483079,114.86565675918246,114.86565675918246,424536.2604483079,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN222,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,424651.15719237621,114.89674406830454,114.89674406830454,424651.15719237621,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN223,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,424766.08503216715,114.92783979093656,114.92783979093656,424766.08503216715,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN224,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,424881.04397609644,114.9589439292904,114.9589439292904,424881.04397609644,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN225,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,424996.03403258213,114.99005648569437,114.99005648569437,424996.03403258213,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN226,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,425111.05521004461,115.02117746247677,115.02117746247677,425111.05521004461,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN227,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,425226.1075169064,115.05230686179129,115.05230686179129,425226.1075169064,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN228,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,425341.19096159242,115.08344468602445,115.08344468602445,425341.19096159242,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN229,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,425456.30555252987,115.11459093744634,115.11459093744634,425456.30555252987,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN230,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,425571.45129814814,115.14574561826885,115.14574561826885,425571.45129814814,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN231,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,425686.62820687896,115.17690873082029,115.17690873082029,425686.62820687896,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN232,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,425801.83628715633,115.20808027737075,115.20808027737075,425801.83628715633,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN233,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,425917.07554741652,115.23926026019035,115.23926026019035,425917.07554741652,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN234,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,426032.34599609813,115.27044868160738,115.27044868160738,426032.34599609813,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN235,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,426147.64764164196,115.30164554383373,115.30164554383373,426147.64764164196,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN236,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,426262.98049249122,115.33285084925592,115.33285084925592,426262.98049249122,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN237,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,426378.3445570913,115.36406460008584,115.36406460008584,426378.3445570913,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN238,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,426493.7398438899,115.39528679859359,115.39528679859359,426493.7398438899,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN239,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,426609.166361337,115.42651744710747,115.42651744710747,426609.166361337,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN240,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,426724.6241178849,115.45775654789759,115.45775654789759,426724.6241178849,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN241,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,426840.11312198819,115.48900410329225,115.48900410329225,426840.11312198819,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN242,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,426955.6333821037,115.52026011550333,115.52026011550333,426955.6333821037,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN243,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,427071.18490669056,115.55152458685916,115.55152458685916,427071.18490669056,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN244,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,427186.76770421024,115.58279751968803,115.58279751968803,427186.76770421024,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN245,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,427302.38178312645,115.61407891620183,115.61407891620183,427302.38178312645,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN246,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,427418.02715190523,115.64536877878709,115.64536877878709,427418.02715190523,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN247,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,427533.70381901489,115.67666710965568,115.67666710965568,427533.70381901489,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN248,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,427649.41179292597,115.70797391107772,115.70797391107772,427649.41179292597,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN249,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,427765.15108211141,115.7392891854397,115.7392891854397,427765.15108211141,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN250,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,427880.92169504636,115.77061293495353,115.77061293495353,427880.92169504636,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN251,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,427996.72364020831,115.80194516194751,115.80194516194751,427996.72364020831,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN252,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,428112.55692607706,115.83328586874995,115.83328586874995,428112.55692607706,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN253,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,428228.42156113463,115.86463505757274,115.86463505757274,428228.42156113463,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN254,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,428344.31755386543,115.89599273080239,115.89599273080239,428344.31755386543,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN255,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,428460.24491275608,115.92735889065079,115.92735889065079,428460.24491275608,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN256,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,428576.20364629559,115.95873353950446,115.95873353950446,428576.20364629559,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN257,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,428692.19376297516,115.99011667957529,115.99011667957529,428692.19376297516,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN258,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257,428808.21527128835,116.02150831319159,{"$f":"IF(AD260=\"\",\"\",AF260*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":116.02150831319159},{"$f":"IF(AD260=\"\",\"\",AH259+AG260+L260)","v":428808.21527128835},0,0,0,{"$f":"IF(AJ260=1,AK260,IF(ISERROR(AK261),AK260,IF(AK261=\"\",AK260,\"\")))","v":""},1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN259,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD260<rdura,AD260+1,\"\")","v":258},{"$f":"IF(AD261=\"\",\"\",AE260*(1+raterd/factor1)^(factor1*1/ydays))","v":428924.26817973104},116.05290844268166,116.05290844268166,428924.26817973104,{"$f":"IF(AD261=\"\",\"\",AF261-AG261)","v":0},{"$f":"IF(INT(AD261/30)-(AD261/30)=0,1,0)","v":0},{"$f":"IF(AJ260=1,AI261,AK260+AI261)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN260,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,429040.35249680135,{"$f":"IF(AD262=\"\",\"\",AE262-AE261)","v":116.08431707031559},116.08431707031559,429040.35249680135,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN261,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,429156.46823099972,116.1157341983635,116.1157341983635,429156.46823099972,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN262,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,429272.61539082893,116.14715982921189,116.14715982921189,429272.61539082893,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN263,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,429388.793984794,116.17859396507265,116.17859396507265,429388.793984794,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN264,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,429505.00402140233,116.2100366083323,116.2100366083323,429505.00402140233,0,0,0,"",{"$f":"IF(AJ266=1,AK266,IF(ISERROR(AK267),AK266,IF(AK267=\"\",AK266,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN265,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,429621.24550916353,116.24148776120273,116.24148776120273,429621.24550916353,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN266,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,429737.51845658961,116.27294742607046,116.27294742607046,429737.51845658961,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN267,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,429853.82287219481,116.30441560520558,116.30441560520558,429853.82287219481,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN268,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,429970.15876449569,116.33589230087819,116.33589230087819,429970.15876449569,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN269,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,430086.52614201111,116.36737751541659,116.36737751541659,430086.52614201111,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN270,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,430202.92501326225,116.3988712511491,116.3988712511491,430202.92501326225,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN271,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,430319.3553867726,116.43037351034582,116.43037351034582,430319.3553867726,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN272,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,430435.81727106794,116.46188429533504,116.46188429533504,430435.81727106794,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN273,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,430552.31067467638,116.49340360844508,116.49340360844508,430552.31067467638,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN274,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,430668.83560612833,116.52493145194603,116.52493145194603,430668.83560612833,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN275,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,430785.39207395649,116.55646782816621,116.55646782816621,430785.39207395649,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN276,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,430901.98008669587,116.5880127393757,116.5880127393757,430901.98008669587,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN277,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,431018.59965288383,116.61956618796103,116.61956618796103,431018.59965288383,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN278,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,431135.25078106002,116.65112817619229,116.65112817619229,431135.25078106002,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN279,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,431251.93347976636,116.68269870633958,116.68269870633958,431251.93347976636,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN280,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279,431368.64775754715,116.71427778078942,116.71427778078942,431368.64775754715,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN281,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,431485.39362294896,116.7458654018119,116.7458654018119,431485.39362294896,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN282,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,431602.1710845207,116.77746157173533,116.77746157173533,431602.1710845207,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN283,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,431718.98015081353,116.80906629282981,116.80906629282981,431718.98015081353,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN284,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,431835.82083038101,116.84067956748186,116.84067956748186,431835.82083038101,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN285,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284,431952.69313177897,116.87230139796156,116.87230139796156,431952.69313177897,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN286,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,432069.59706356551,116.90393178653903,116.90393178653903,432069.59706356551,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN287,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,432186.53263430117,116.93557073565898,116.93557073565898,432186.53263430117,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN288,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,432303.4998525487,116.96721824753331,116.96721824753331,432303.4998525487,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN289,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,432420.49872687319,116.99887432449032,116.99887432449032,432420.49872687319,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN290,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,432537.52926584211,117.03053896891652,117.03053896891652,432537.52926584211,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN291,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,432654.59147802513,117.0622121830238,117.0622121830238,432654.59147802513,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN292,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291,432771.68537199433,117.09389396919869,117.09389396919869,432771.68537199433,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN293,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,432888.8109563241,117.12558432976948,117.12558432976948,432888.8109563241,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN294,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,433005.96823959117,117.15728326706449,117.15728326706449,433005.96823959117,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN295,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,433123.15723037452,117.1889907833538,117.1889907833538,433123.15723037452,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN296,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,433240.37793725549,117.22070688096574,117.22070688096574,433240.37793725549,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN297,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,433357.63036881771,117.25243156222859,117.25243156222859,433357.63036881771,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN298,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,433474.91453364724,117.28416482952889,117.28416482952889,433474.91453364724,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN299,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,433592.23044033232,117.31590668507852,117.31590668507852,433592.23044033232,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN300,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,433709.57809746364,117.34765713132219,117.34765713132219,433709.57809746364,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN301,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,433826.95751363412,117.37941617047181,117.37941617047181,433826.95751363412,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN302,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,433944.36869743909,117.4111838049721,117.4111838049721,433944.36869743909,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN303,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302,434061.81165747612,117.44296003703494,117.44296003703494,434061.81165747612,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN304,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,434179.28640234517,117.47474486904684,117.47474486904684,434179.28640234517,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN305,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304,434296.79294064851,117.50653830333613,117.50653830333613,434296.79294064851,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN306,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,434414.33128099074,117.53834034223109,117.53834034223109,434414.33128099074,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN307,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306,434531.90143197874,117.57015098800184,117.57015098800184,434531.90143197874,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN308,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,434649.50340222177,117.60197024303488,117.60197024303488,434649.50340222177,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN309,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,434767.13720033143,117.63379810965853,117.63379810965853,434767.13720033143,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN310,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309,434884.80283492163,117.66563459020108,117.66563459020108,434884.80283492163,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN311,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,435002.50031460862,117.69747968699085,117.69747968699085,435002.50031460862,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN312,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,435120.22964801098,117.72933340235613,117.72933340235613,435120.22964801098,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN313,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,435237.99084374961,117.76119573862525,117.76119573862525,435237.99084374961,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN314,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,435355.78391044773,117.79306669812649,117.79306669812649,435355.78391044773,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN315,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314,435473.60885673098,117.82494628324639,117.82494628324639,435473.60885673098,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN316,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,435591.46569122723,117.85683449625503,117.85683449625503,435591.46569122723,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN317,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,435709.35442256671,117.88873133948073,117.88873133948073,435709.35442256671,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN318,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,435827.27505938202,117.92063681530999,117.92063681530999,435827.27505938202,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN319,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318,435945.22761030804,117.95255092601292,117.95255092601292,435945.22761030804,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN320,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,436063.21208398207,117.98447367403423,117.98447367403423,436063.21208398207,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN321,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,436181.22848904366,118.01640506158583,118.01640506158583,436181.22848904366,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN322,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,436299.27683413477,118.04834509111242,{"$f":"IF(AD324=\"\",\"\",AF324*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":118.04834509111242},{"$f":"IF(AD324=\"\",\"\",AH323+AG324+L324)","v":436299.27683413477},0,0,0,{"$f":"IF(AJ324=1,AK324,IF(ISERROR(AK325),AK324,IF(AK325=\"\",AK324,\"\")))","v":""},1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN323,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD324<rdura,AD324+1,\"\")","v":322},{"$f":"IF(AD325=\"\",\"\",AE324*(1+raterd/factor1)^(factor1*1/ydays))","v":436417.35712789965},118.08029376488412,118.08029376488412,436417.35712789965,{"$f":"IF(AD325=\"\",\"\",AF325-AG325)","v":0},{"$f":"IF(INT(AD325/30)-(AD325/30)=0,1,0)","v":0},{"$f":"IF(AJ324=1,AI325,AK324+AI325)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN324,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,436535.46937898494,{"$f":"IF(AD326=\"\",\"\",AE326-AE325)","v":118.11225108528743},118.11225108528743,436535.46937898494,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN325,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,436653.61359603959,118.14421705465065,118.14421705465065,436653.61359603959,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN326,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,436771.78978771484,118.1761916752439,118.1761916752439,436771.78978771484,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN327,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,436889.99796266435,118.20817494951189,118.20817494951189,436889.99796266435,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN328,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327,437008.23812954407,118.24016687972471,118.24016687972471,437008.23812954407,0,0,0,"",{"$f":"IF(AJ330=1,AK330,IF(ISERROR(AK331),AK330,IF(AK331=\"\",AK330,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN329,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,437126.51029701234,118.27216746826889,118.27216746826889,437126.51029701234,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN330,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329,437244.81447372981,118.30417671747273,118.30417671747273,437244.81447372981,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN331,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,437363.15066835954,118.33619462972274,118.33619462972274,437363.15066835954,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN332,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,437481.51888956677,118.36822120723082,118.36822120723082,437481.51888956677,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN333,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332,437599.91914601927,118.40025645249989,118.40025645249989,437599.91914601927,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN334,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,437718.35144638701,118.43230036774185,118.43230036774185,437718.35144638701,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN335,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334,437836.81579934247,118.46435295545962,118.46435295545962,437836.81579934247,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN336,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,437955.31221356028,118.49641421780689,118.49641421780689,437955.31221356028,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN337,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,438073.84069771756,118.52848415728658,118.52848415728658,438073.84069771756,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN338,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,438192.40126049379,118.56056277622702,118.56056277622702,438192.40126049379,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN339,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338,438310.99391057069,118.59265007689828,118.59265007689828,438310.99391057069,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN340,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,438429.61865663237,118.62474606168689,118.62474606168689,438429.61865663237,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN341,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,438548.27550736535,118.65685073297936,118.65685073297936,438548.27550736535,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN342,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,438666.96447145846,118.688964093104,118.688964093104,438666.96447145846,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN343,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,438785.68555760285,118.72108614438912,118.72108614438912,438785.68555760285,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN344,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,438904.43877449201,118.75321688916301,118.75321688916301,438904.43877449201,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN345,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344,439023.22413082188,118.78535632987041,118.78535632987041,439023.22413082188,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN346,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,439142.04163529072,118.81750446883962,118.81750446883962,439142.04163529072,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN347,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346,439260.89129659906,118.84966130834073,118.84966130834073,439260.89129659906,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN348,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,439379.77312344988,118.88182685081847,118.88182685081847,439379.77312344988,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN349,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348,439498.68712454848,118.91400109860115,118.91400109860115,439498.68712454848,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN350,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349,439617.6333086025,118.94618405401707,118.94618405401707,439617.6333086025,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN351,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,439736.61168432201,118.97837571951095,118.97837571951095,439736.61168432201,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN352,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,439855.6222604193,119.01057609729469,119.01057609729469,439855.6222604193,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN353,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,439974.66504560917,119.04278518987121,119.04278518987121,439974.66504560917,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN354,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,440093.74004860868,119.07500299951062,119.07500299951062,440093.74004860868,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN355,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354,440212.84727813728,119.10722952859942,119.10722952859942,440212.84727813728,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN356,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355,440331.98674291675,119.13946477946592,119.13946477946592,440331.98674291675,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN357,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,440451.1584516713,119.17170875455486,119.17170875455486,440451.1584516713,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN358,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,440570.36241312744,119.20396145613631,119.20396145613631,440570.36241312744,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN359,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,440689.59863601404,119.23622288659681,119.23622288659681,440689.59863601404,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN360,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359,440808.86712906236,119.26849304832285,119.26849304832285,440808.86712906236,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN361,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,440928.167901006,119.30077194364276,119.30077194364276,440928.167901006,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN362,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,441047.500960581,119.33305957500124,119.33305957500124,441047.500960581,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN363,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362,441166.86631652567,119.36535594466841,119.36535594466841,441166.86631652567,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN364,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363,441286.2639775807,119.39766105503077,119.39766105503077,441286.2639775807,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN365,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364,441405.69395248918,119.42997490847483,119.42997490847483,441405.69395248918,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN366,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365,441525.15624999657,119.46229750738712,119.46229750738712,441525.15624999657,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN367,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,441644.65087885066,119.49462885409594,119.49462885409594,441644.65087885066,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN368,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,441764.17784780159,119.52696895092959,119.52696895092959,441764.17784780159,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN369,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368,441883.73716560192,119.55931780033279,119.55931780033279,441883.73716560192,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN370,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,442003.32884100662,119.59167540469207,119.59167540469207,442003.32884100662,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN371,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370,442122.95288277289,119.62404176627751,119.62404176627751,442122.95288277289,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN372,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371,442242.60929966043,119.65641688753385,119.65641688753385,442242.60929966043,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN373,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372,442362.29810043128,119.68880077084759,119.68880077084759,442362.29810043128,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN374,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,373,442482.01929384976,119.72119341848884,119.72119341848884,442482.01929384976,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN375,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374,442601.77288868272,119.75359483296052,119.75359483296052,442601.77288868272,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN376,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,442721.55889369926,119.78600501653273,119.78600501653273,442721.55889369926,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN377,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376,442841.37731767091,119.81842397165019,119.81842397165019,442841.37731767091,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN378,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377,442961.22816937149,119.85085170058301,119.85085170058301,442961.22816937149,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN379,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378,443081.11145757732,119.88328820583411,119.88328820583411,443081.11145757732,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN380,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379,443201.027191067,119.91573348967358,119.91573348967358,443201.027191067,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN381,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,443320.9753786216,119.94818755460437,119.94818755460437,443320.9753786216,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN382,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381,443440.95602902444,119.98065040283836,119.98065040283836,443440.95602902444,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN383,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382,443560.96915106132,120.01312203687849,120.01312203687849,443560.96915106132,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN384,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383,443681.01475352037,120.04560245905304,120.04560245905304,443681.01475352037,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN385,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384,443801.09284519212,120.07809167174855,120.07809167174855,443801.09284519212,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN386,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,443921.20343486947,120.11058967735153,{"$f":"IF(AD388=\"\",\"\",AF388*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":120.11058967735153},{"$f":"IF(AD388=\"\",\"\",AH387+AG388+L388)","v":443921.20343486947},0,0,0,{"$f":"IF(AJ388=1,AK388,IF(ISERROR(AK389),AK388,IF(AK389=\"\",AK388,\"\")))","v":""},1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN387,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD388<rdura,AD388+1,\"\")","v":386},{"$f":"IF(AD389=\"\",\"\",AE388*(1+raterd/factor1)^(factor1*1/ydays))","v":444041.34653134766},120.14309647819027,120.14309647819027,444041.34653134766,{"$f":"IF(AD389=\"\",\"\",AF389-AG389)","v":0},{"$f":"IF(INT(AD389/30)-(AD389/30)=0,1,0)","v":0},{"$f":"IF(AJ388=1,AI389,AK388+AI389)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN388,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387,444161.52214342443,{"$f":"IF(AD390=\"\",\"\",AE390-AE389)","v":120.17561207676772},120.17561207676772,444161.52214342443,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN389,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388,444281.73027989973,120.20813647529576,120.20813647529576,444281.73027989973,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN390,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,389,444401.97094957606,120.24066967633553,120.24066967633553,444401.97094957606,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN391,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,444522.24416125816,120.27321168209892,120.27321168209892,444522.24416125816,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN392,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391,444642.54992375325,120.30576249508886,120.30576249508886,444642.54992375325,0,0,0,"",{"$f":"IF(AJ394=1,AK394,IF(ISERROR(AK395),AK394,IF(AK395=\"\",AK394,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN393,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392,444762.88824587094,120.33832211769186,120.33832211769186,444762.88824587094,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN394,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393,444883.25913642312,120.37089055217803,120.37089055217803,444883.25913642312,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN395,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394,445003.66260422417,120.40346780105028,120.40346780105028,445003.66260422417,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN396,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,445124.09865809081,120.43605386663694,120.43605386663694,445124.09865809081,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN397,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,445244.56730684213,120.46864875132451,120.46864875132451,445244.56730684213,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN398,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397,445365.06855929963,120.5012524574995,120.5012524574995,445365.06855929963,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN399,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398,445485.60242428724,120.53386498760665,120.53386498760665,445485.60242428724,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN400,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399,445606.16891063115,120.56648634391604,120.56648634391604,445606.16891063115,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN401,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,445726.76802716014,120.59911652898882,120.59911652898882,445726.76802716014,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN402,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,445847.39978270518,120.63175554503687,120.63175554503687,445847.39978270518,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN403,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,445968.06418609974,120.66440339456312,120.66440339456312,445968.06418609974,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN404,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403,446088.76124617964,120.69706007989589,120.69706007989589,446088.76124617964,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN405,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404,446209.49097178312,120.72972560347989,120.72972560347989,446209.49097178312,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN406,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405,446330.25337175076,120.76239996764343,120.76239996764343,446330.25337175076,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN407,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406,446451.04845492559,120.79508317483123,120.79508317483123,446451.04845492559,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN408,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407,446571.87623015302,120.82777522742981,120.82777522742981,446571.87623015302,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN409,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408,446692.73670628085,120.86047612782568,120.86047612782568,446692.73670628085,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN410,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409,446813.62989215925,120.89318587840535,120.89318587840535,446813.62989215925,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN411,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,446934.55579664087,120.92590448161354,120.92590448161354,446934.55579664087,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN412,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411,447055.51442858059,120.95863193972036,120.95863193972036,447055.51442858059,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN413,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412,447176.50579683587,120.99136825528694,120.99136825528694,447176.50579683587,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN414,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,413,447297.52991026646,121.02411343058338,121.02411343058338,447297.52991026646,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN415,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414,447418.58677773451,121.05686746805441,121.05686746805441,447418.58677773451,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN416,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,447539.6764081046,121.08963037008652,121.08963037008652,447539.6764081046,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN417,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416,447660.79881024372,121.12240213912446,121.12240213912446,447660.79881024372,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN418,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417,447781.95399302128,121.15518277755473,121.15518277755473,447781.95399302128,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN419,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418,447903.14196530898,121.18797228770563,121.18797228770563,447903.14196530898,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN420,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,448024.36273598101,121.2207706720219,121.2207706720219,448024.36273598101,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN421,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,448145.61631391395,121.25357793294825,121.25357793294825,448145.61631391395,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN422,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421,448266.90270798682,121.28639407287119,121.28639407287119,448266.90270798682,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN423,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422,448388.22192708094,121.31921909411903,121.31921909411903,448388.22192708094,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN424,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423,448509.57398008008,121.3520529991365,121.3520529991365,448509.57398008008,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN425,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424,448630.95887587051,121.38489579042653,121.38489579042653,448630.95887587051,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN426,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,448752.37662334077,121.4177474702592,121.4177474702592,448752.37662334077,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN427,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426,448873.82723138185,121.45060804107925,121.45060804107925,448873.82723138185,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN428,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,427,448995.31070888712,121.48347750527319,121.48347750527319,448995.31070888712,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN429,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,428,449116.82706475246,121.51635586534394,121.51635586534394,449116.82706475246,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN430,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,449238.37630787608,121.54924312361982,121.54924312361982,449238.37630787608,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN431,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,449359.95844715857,121.58213928248733,121.58213928248733,449359.95844715857,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN432,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431,449481.57349150302,121.61504434444942,121.61504434444942,449481.57349150302,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN433,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432,449603.2214498148,121.64795831177616,121.64795831177616,449603.2214498148,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN434,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,449724.90233100182,121.68088118702872,121.68088118702872,449724.90233100182,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN435,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434,449846.61614397436,121.71381297253538,121.71381297253538,449846.61614397436,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN436,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,449968.36289764504,121.74675367068266,121.74675367068266,449968.36289764504,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN437,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,450090.14260092902,121.7797032839735,121.7797032839735,450090.14260092902,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN438,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437,450211.95526274375,121.8126618147362,121.8126618147362,450211.95526274375,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN439,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,438,450333.80089200917,121.84562926541548,121.84562926541548,450333.80089200917,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN440,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,450455.67949764756,121.87860563839786,121.87860563839786,450455.67949764756,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN441,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,450577.59108858375,121.91159093618626,121.91159093618626,450577.59108858375,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN442,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441,450699.53567374486,121.94458516110899,121.94458516110899,450699.53567374486,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN443,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442,450821.51326206047,121.97758831561077,121.97758831561077,450821.51326206047,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN444,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443,450943.52386246255,122.01060040207813,122.01060040207813,450943.52386246255,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN445,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444,451065.5674838855,122.04362142295577,122.04362142295577,451065.5674838855,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN446,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,451187.64413526619,122.07665138068842,122.07665138068842,451187.64413526619,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN447,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446,451309.75382554386,122.10969027766259,122.10969027766259,451309.75382554386,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN448,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447,451431.89656366018,122.14273811632302,122.14273811632302,451431.89656366018,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN449,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448,451554.07235855923,122.1757948990562,122.1757948990562,451554.07235855923,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN450,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449,451676.28121918748,122.20886062824866,{"$f":"IF(AD452=\"\",\"\",AF452*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":122.20886062824866},{"$f":"IF(AD452=\"\",\"\",AH451+AG452+L452)","v":451676.28121918748},0,0,0,{"$f":"IF(AJ452=1,AK452,IF(ISERROR(AK453),AK452,IF(AK453=\"\",AK452,\"\")))","v":""},1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN451,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD452<rdura,AD452+1,\"\")","v":450},{"$f":"IF(AD453=\"\",\"\",AE452*(1+raterd/factor1)^(factor1*1/ydays))","v":451798.52315449395},122.24193530646153,122.24193530646153,451798.52315449395,{"$f":"IF(AD453=\"\",\"\",AF453-AG453)","v":0},{"$f":"IF(INT(AD453/30)-(AD453/30)=0,1,0)","v":1},{"$f":"IF(AJ452=1,AI453,AK452+AI453)","v":0},0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN452,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451,451920.79817342991,{"$f":"IF(AD454=\"\",\"\",AE454-AE453)","v":122.27501893596491},122.27501893596491,451920.79817342991,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN453,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452,452043.10628494911,122.30811151920352,122.30811151920352,452043.10628494911,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN454,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,452165.44749800785,122.3412130587385,122.3412130587385,452165.44749800785,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN455,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454,452287.82182156469,122.37432355683995,122.37432355683995,452287.82182156469,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN456,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,452410.22926458064,122.40744301595259,122.40744301595259,452410.22926458064,0,0,0,"",{"$f":"IF(AJ458=1,AK458,IF(ISERROR(AK459),AK458,IF(AK459=\"\",AK458,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN457,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,452532.66983601922,122.44057143857935,122.44057143857935,452532.66983601922,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN458,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457,452655.14354484633,122.47370882710675,122.47370882710675,452655.14354484633,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN459,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458,452777.65040003025,122.50685518392129,122.50685518392129,452777.65040003025,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN460,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,452900.19041054178,122.54001051152591,122.54001051152591,452900.19041054178,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN461,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,453022.76358535403,122.57317481224891,122.57317481224891,453022.76358535403,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN462,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461,453145.36993344268,122.60634808865143,122.60634808865143,453145.36993344268,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN463,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462,453268.00946378574,122.63953034306178,122.63953034306178,453268.00946378574,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN464,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463,453390.68218536366,122.67272157792468,122.67272157792468,453390.68218536366,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN465,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464,453513.38810715935,122.70592179568484,122.70592179568484,453513.38810715935,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN466,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,453636.12723815814,122.739130998787,122.739130998787,453636.12723815814,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN467,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466,453758.89958734775,122.77234918961767,122.77234918961767,453758.89958734775,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN468,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467,453881.70516371843,122.80557637067977,122.80557637067977,453881.70516371843,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN469,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468,454004.54397626274,122.83881254430162,122.83881254430162,454004.54397626274,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN470,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469,454127.41603397578,122.87205771304434,122.87205771304434,454127.41603397578,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN471,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,454250.32134585502,122.90531187923625,122.90531187923625,454250.32134585502,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN472,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,471,454373.2599209004,122.93857504538028,122.93857504538028,454373.2599209004,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN473,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,472,454496.23176811426,122.97184721386293,122.97184721386293,454496.23176811426,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN474,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473,454619.23689650145,123.00512838718714,123.00512838718714,454619.23689650145,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN475,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,454742.27531506919,123.03841856773943,123.03841856773943,454742.27531506919,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN476,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,454865.34703282715,123.07171775796451,123.07171775796451,454865.34703282715,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN477,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476,454988.4520587874,123.10502596024889,123.10502596024889,454988.4520587874,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN478,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477,455111.59040196455,123.13834317715373,123.13834317715373,455111.59040196455,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN479,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478,455234.76207137556,123.17166941100731,123.17166941100731,455234.76207137556,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN480,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479,455357.96707603987,123.20500466431258,123.20500466431258,455357.96707603987,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN481,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,455481.20542497933,123.23834893945605,123.23834893945605,455481.20542497933,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN482,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,481,455604.47712721827,123.27170223894063,123.27170223894063,455604.47712721827,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN483,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,482,455727.78219178348,123.30506456521107,123.30506456521107,455727.78219178348,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN484,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483,455851.12062770413,123.33843592065386,123.33843592065386,455851.12062770413,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN485,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484,455974.49244401185,123.37181630771374,123.37181630771374,455974.49244401185,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN486,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,456097.89764974074,123.40520572889363,123.40520572889363,456097.89764974074,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN487,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486,456221.33625392738,123.43860418663826,123.43860418663826,456221.33625392738,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN488,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,487,456344.80826561066,123.47201168327592,123.47201168327592,456344.80826561066,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN489,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488,456468.31369383208,123.50542822142597,123.50542822142597,456468.31369383208,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN490,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489,456591.8525476355,123.53885380341671,123.53885380341671,456591.8525476355,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN491,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,456715.42483606719,123.57228843169287,123.57228843169287,456715.42483606719,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN492,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491,456839.03056817595,123.60573210875737,123.60573210875737,456839.03056817595,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN493,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,492,456962.669753013,123.63918483705493,123.63918483705493,456962.669753013,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN494,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493,457086.34239963198,123.67264661897207,123.67264661897207,457086.34239963198,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN495,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494,457210.04851708905,123.70611745706992,123.70611745706992,457210.04851708905,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN496,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495,457333.78811444272,123.7395973536768,123.7395973536768,457333.78811444272,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN497,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496,457457.56120075408,123.77308631135384,123.77308631135384,457457.56120075408,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN498,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497,457581.36778508656,123.80658433248755,123.80658433248755,457581.36778508656,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN499,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,498,457705.20787650609,123.84009141952265,123.84009141952265,457705.20787650609,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN500,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499,457829.08148408105,123.87360757496208,123.87360757496208,457829.08148408105,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN501,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,457952.98861688224,123.90713280119235,123.90713280119235,457952.98861688224,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN502,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501,458076.92928398302,123.94066710077459,123.94066710077459,458076.92928398302,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN503,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502,458200.90349445905,123.97421047603711,123.97421047603711,458200.90349445905,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN504,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,503,458324.91125738859,124.00776292954106,124.00776292954106,458324.91125738859,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN505,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504,458448.95258185227,124.04132446367294,124.04132446367294,458448.95258185227,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN506,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,458573.0274769332,124.07489508093568,124.07489508093568,458573.0274769332,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN507,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506,458697.13595171698,124.108474783774,124.108474783774,458697.13595171698,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN508,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507,458821.27801529161,124.14206357463263,124.14206357463263,458821.27801529161,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN509,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508,458945.45367674757,124.17566145595629,124.17566145595629,458945.45367674757,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN510,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509,459069.66294517781,124.2092684302479,124.2092684302479,459069.66294517781,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN511,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,459193.90582967777,124.2428844999522,124.2428844999522,459193.90582967777,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN512,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511,459318.18233934534,124.2765096675721,124.2765096675721,459318.18233934534,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN513,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512,459442.49248328083,124.31014393549412,124.31014393549412,459442.49248328083,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN514,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513,459566.83627058699,124.34378730616299,{"$f":"IF(AD516=\"\",\"\",AF516*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":124.34378730616299},{"$f":"IF(AD516=\"\",\"\",AH515+AG516+L516)","v":459566.83627058699},0,0,0,{"$f":"IF(AJ516=1,AK516,IF(ISERROR(AK517),AK516,IF(AK517=\"\",AK516,\"\")))","v":""},1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN515,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD516<rdura,AD516+1,\"\")","v":514},{"$f":"IF(AD517=\"\",\"\",AE516*(1+raterd/factor1)^(factor1*1/ydays))","v":459691.21371036913},124.37743978213985,124.37743978213985,459691.21371036913,{"$f":"IF(AD517=\"\",\"\",AF517-AG517)","v":0},{"$f":"IF(INT(AD517/30)-(AD517/30)=0,1,0)","v":0},{"$f":"IF(AJ516=1,AI517,AK516+AI517)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN516,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515,459815.624811735,{"$f":"IF(AD518=\"\",\"\",AE518-AE517)","v":124.4111013658694},124.4111013658694,459815.624811735,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN517,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516,459940.06958379474,124.44477205973817,124.44477205973817,459940.06958379474,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN518,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,517,460064.54803566105,124.4784518663073,124.4784518663073,460064.54803566105,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN519,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518,460189.06017644901,124.51214078796329,124.51214078796329,460189.06017644901,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN520,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,519,460313.60601527628,124.54583882726729,124.54583882726729,460313.60601527628,0,0,0,"",{"$f":"IF(AJ522=1,AK522,IF(ISERROR(AK523),AK522,IF(AK523=\"\",AK522,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN521,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520,460438.18556126283,124.5795459865476,124.5795459865476,460438.18556126283,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN522,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521,460562.79882353125,124.61326226842357,124.61326226842357,460562.79882353125,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN523,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522,460687.44581120653,124.64698767528171,124.64698767528171,460687.44581120653,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN524,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,523,460812.1265334161,124.68072220956674,124.68072220956674,460812.1265334161,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN525,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524,460936.84099928988,124.71446587378159,124.71446587378159,460936.84099928988,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN526,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525,461061.58921796031,124.7482186704292,124.7482186704292,461061.58921796031,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN527,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526,461186.37119856226,124.78198060195427,124.78198060195427,461186.37119856226,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN528,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527,461311.18695023312,124.81575167085975,124.81575167085975,461311.18695023312,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN529,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528,461436.03648211266,124.84953187953215,124.84953187953215,461436.03648211266,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN530,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529,461560.91980334319,124.8833212305326,124.8833212305326,461560.91980334319,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN531,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530,461685.8369230695,124.91711972630583,124.91711972630583,461685.8369230695,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN532,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531,461810.78785043879,124.95092736929655,124.95092736929655,461810.78785043879,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN533,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532,461935.7725946008,124.9847441620077,124.9847441620077,461935.7725946008,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN534,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533,462060.79116470774,125.01857010694221,125.01857010694221,462060.79116470774,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN535,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534,462185.84356991429,125.05240520654479,125.05240520654479,462185.84356991429,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN536,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,535,462310.92981937755,125.08624946326017,125.08624946326017,462310.92981937755,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN537,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536,462436.0499222572,125.12010287964949,125.12010287964949,462436.0499222572,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN538,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537,462561.2038877153,125.15396545809926,125.15396545809926,462561.2038877153,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN539,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538,462686.39172491647,125.18783720117062,125.18783720117062,462686.39172491647,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN540,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539,462811.61344302777,125.22171811130829,125.22171811130829,462811.61344302777,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN541,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540,462936.86905121879,125.2556081910152,125.2556081910152,462936.86905121879,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN542,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541,463062.15855866153,125.28950744273607,125.28950744273607,463062.15855866153,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN543,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542,463187.4819745305,125.32341586897383,125.32341586897383,463187.4819745305,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN544,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543,463312.83930800273,125.3573334722314,125.3573334722314,463312.83930800273,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN545,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544,463438.23056825763,125.39126025489531,125.39126025489531,463438.23056825763,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN546,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545,463563.65576447721,125.4251962195849,125.4251962195849,463563.65576447721,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN547,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546,463689.11490584596,125.45914136874489,125.45914136874489,463689.11490584596,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN548,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547,463814.60800155072,125.4930957047618,125.4930957047618,463814.60800155072,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN549,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548,463940.13506078097,125.52705923025496,125.52705923025496,463940.13506078097,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN550,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549,464065.69609272864,125.56103194766911,125.56103194766911,464065.69609272864,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN551,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550,464191.29110658809,125.59501385944895,125.59501385944895,464191.29110658809,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN552,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551,464316.92011155619,125.62900496809743,125.62900496809743,464316.92011155619,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN553,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552,464442.58311683236,125.66300527617568,125.66300527617568,464442.58311683236,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN554,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553,464568.28013161843,125.69701478607021,125.69701478607021,464568.28013161843,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN555,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,554,464694.01116511878,125.73103350034216,125.73103350034216,464694.01116511878,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN556,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555,464819.77622654021,125.76506142143626,125.76506142143626,464819.77622654021,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN557,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556,464945.57532509207,125.79909855185542,125.79909855185542,464945.57532509207,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN558,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557,465071.40846998623,125.8331448941608,125.8331448941608,465071.40846998623,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN559,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558,465197.27567043697,125.86720045073889,125.86720045073889,465197.27567043697,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN560,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,559,465323.17693566112,125.90126522415085,125.90126522415085,465323.17693566112,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN561,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,465449.11227487796,125.93533921684138,125.93533921684138,465449.11227487796,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN562,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561,465575.08169730933,125.96942243137164,125.96942243137164,465575.08169730933,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN563,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562,465701.08521217958,126.00351487024454,126.00351487024454,465701.08521217958,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN564,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563,465827.12282871542,126.03761653584661,126.03761653584661,465827.12282871542,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN565,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564,465953.19455614622,126.07172743079718,126.07172743079718,465953.19455614622,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN566,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,565,466079.3004037037,126.10584755748278,126.10584755748278,466079.3004037037,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN567,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566,466205.44038062217,126.13997691846453,126.13997691846453,466205.44038062217,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN568,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567,466331.61449613847,126.17411551630357,126.17411551630357,466331.61449613847,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN569,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568,466457.82275949186,126.20826335338643,126.20826335338643,466457.82275949186,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN570,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569,466584.06517992407,126.24242043221602,126.24242043221602,466584.06517992407,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN571,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570,466710.34176667948,126.2765867554117,126.2765867554117,466710.34176667948,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN572,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571,466836.65252900484,126.31076232535997,126.31076232535997,466836.65252900484,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN573,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572,466962.99747614947,126.34494714462198,126.34494714462198,466962.99747614947,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN574,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573,467089.37661736517,126.37914121570066,126.37914121570066,467089.37661736517,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN575,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574,467215.78996190621,126.41334454104071,126.41334454104071,467215.78996190621,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN576,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575,467342.23751902941,126.4475571232033,126.4475571232033,467342.23751902941,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN577,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576,467468.7192979941,126.48177896469133,126.48177896469133,467468.7192979941,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN578,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577,467595.23530806211,126.51601006800774,{"$f":"IF(AD580=\"\",\"\",AF580*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":126.51601006800774},{"$f":"IF(AD580=\"\",\"\",AH579+AG580+L580)","v":467595.23530806211},0,0,0,{"$f":"IF(AJ580=1,AK580,IF(ISERROR(AK581),AK580,IF(AK581=\"\",AK580,\"\")))","v":""},1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN579,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD580<rdura,AD580+1,\"\")","v":578},{"$f":"IF(AD581=\"\",\"\",AE580*(1+raterd/factor1)^(factor1*1/ydays))","v":467721.78555849777},126.55025043565547,126.55025043565547,467721.78555849777,{"$f":"IF(AD581=\"\",\"\",AF581-AG581)","v":0},{"$f":"IF(INT(AD581/30)-(AD581/30)=0,1,0)","v":0},{"$f":"IF(AJ580=1,AI581,AK580+AI581)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN580,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,579,467848.37005856785,{"$f":"IF(AD582=\"\",\"\",AE582-AE581)","v":126.58450007007923},126.58450007007923,467848.37005856785,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN581,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580,467974.98881754174,126.61875897389837,126.61875897389837,467974.98881754174,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN582,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,581,468101.6418446913,126.6530271495576,126.6530271495576,468101.6418446913,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN583,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,468228.32914929086,126.68730459955987,126.68730459955987,468228.32914929086,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN584,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583,468355.05074061733,126.7215913264663,126.7215913264663,468355.05074061733,0,0,0,"",{"$f":"IF(AJ586=1,AK586,IF(ISERROR(AK587),AK586,IF(AK587=\"\",AK586,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN585,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,584,468481.80662795005,126.75588733272161,126.75588733272161,468481.80662795005,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN586,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,585,468608.59682057094,126.79019262088696,126.79019262088696,468608.59682057094,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN587,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586,468735.42132776434,126.82450719340704,126.82450719340704,468735.42132776434,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN588,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587,468862.28015881724,126.85883105290122,126.85883105290122,468862.28015881724,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN589,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588,468989.17332301906,126.89316420181422,126.89316420181422,468989.17332301906,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN590,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,589,469116.10082966171,126.92750664264895,126.92750664264895,469116.10082966171,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN591,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590,469243.06268803967,126.96185837796656,126.96185837796656,469243.06268803967,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN592,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591,469370.05890744989,126.99621941021178,126.99621941021178,469370.05890744989,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN593,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592,469497.08949719189,127.03058974200394,127.03058974200394,469497.08949719189,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN594,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,593,469624.15446656768,127.06496937578777,127.06496937578777,469624.15446656768,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN595,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,594,469751.25382488174,127.09935831406619,127.09935831406619,469751.25382488174,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN596,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,595,469878.38758144114,127.13375655940035,127.13375655940035,469878.38758144114,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN597,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596,470005.55574555544,127.16816411429318,127.16816411429318,470005.55574555544,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN598,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597,470132.75832653674,127.2025809813058,127.2025809813058,470132.75832653674,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN599,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598,470259.99533369963,{"$f":"IF(AD601=\"\",\"\",AE601-AE600)","v":127.23700716288295},127.23700716288295,470259.99533369963,{"$f":"IF(AD601=\"\",\"\",AF601-AG601)","v":0},{"$f":"IF(INT(AD601/30)-(AD601/30)=0,1,0)","v":0},0,{"$f":"IF(AJ601=1,AK601,IF(ISERROR(AK602),AK601,IF(AK602=\"\",AK601,\"\")))","v":""},{"$f":"IF(AJ601=1,AK601,IF(ISERROR(AK602),AK601,IF(AK602=\"\",AK601,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN600,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,599,470387.26677636121,127.27144266158575,127.27144266158575,470387.26677636121,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN601,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,470514.57266384113,127.30588747991715,127.30588747991715,470514.57266384113,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN602,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601,470641.91300546157,127.34034162043827,127.34034162043827,470641.91300546157,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN603,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602,470769.28781054722,127.37480508565204,127.37480508565204,470769.28781054722,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN604,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,603,470896.69708842528,127.4092778780614,127.4092778780614,470896.69708842528,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN605,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,604,471024.14084842551,127.44376000022748,127.44376000022748,471024.14084842551,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN606,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605,471151.61909988016,127.47825145465322,127.47825145465322,471151.61909988016,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN607,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606,471279.131852124,127.51275224384153,127.51275224384153,471279.131852124,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN608,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607,471406.67911449436,127.54726237035356,127.54726237035356,471406.67911449436,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN609,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,608,471534.26089633111,127.58178183675045,127.58178183675045,471534.26089633111,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN610,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,609,471661.87720697658,127.61631064547691,127.61631064547691,471661.87720697658,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN611,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,610,471789.52805577568,127.65084879909409,127.65084879909409,471789.52805577568,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN612,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611,471917.21345207584,127.68539630016312,127.68539630016312,471917.21345207584,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN613,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,472044.93340522697,127.71995315112872,127.71995315112872,472044.93340522697,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN614,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,613,472172.68792458164,127.75451935466845,127.75451935466845,472172.68792458164,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN615,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,472300.47701949481,{"$f":"IF(AD617=\"\",\"\",AE617-AE616)","v":127.78909491316881},127.78909491316881,472300.47701949481,{"$f":"IF(AD617=\"\",\"\",AF617-AG617)","v":0},{"$f":"IF(INT(AD617/30)-(AD617/30)=0,1,0)","v":0},0,{"$f":"IF(AJ617=1,AK617,IF(ISERROR(AK618),AK617,IF(AK618=\"\",AK617,\"\")))","v":""},{"$f":"IF(AJ617=1,AK617,IF(ISERROR(AK618),AK617,IF(AK618=\"\",AK617,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN616,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615,472428.30069932406,127.82367982924916,127.82367982924916,472428.30069932406,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN617,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616,472556.15897342941,127.85827410535421,127.85827410535421,472556.15897342941,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN618,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617,472684.05185117351,127.89287774410332,127.89287774410332,472684.05185117351,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN619,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618,472811.97934192157,127.92749074805761,127.92749074805761,472811.97934192157,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN620,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619,472939.94145504117,127.9621131196036,127.9621131196036,472939.94145504117,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN621,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620,473067.93819990259,127.99674486141885,127.99674486141885,473067.93819990259,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN622,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621,473195.9695858786,128.03138597600628,128.03138597600628,473195.9695858786,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN623,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622,473324.03562234447,128.06603646586882,128.06603646586882,473324.03562234447,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN624,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623,473452.13631867804,128.10069633356761,128.10069633356761,473452.13631867804,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN625,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624,473580.27168425964,128.13536558160558,128.13536558160558,473580.27168425964,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN626,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,473708.44172847219,128.17004421254387,128.17004421254387,473708.44172847219,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN627,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626,473836.64646070113,128.20473222894361,128.20473222894361,473836.64646070113,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN628,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,627,473964.8858903345,128.23942963336594,128.23942963336594,473964.8858903345,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN629,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,628,474093.16002676275,128.27413642825559,128.27413642825559,474093.16002676275,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN630,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629,474221.46887937904,128.3088526162901,128.3088526162901,474221.46887937904,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN631,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630,474349.8124575789,128.34357819985598,128.34357819985598,474349.8124575789,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN632,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631,474478.19077076047,128.37831318157259,128.37831318157259,474478.19077076047,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN633,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,474606.60382832453,128.41305756405927,128.41305756405927,474606.60382832453,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN634,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633,474735.05163967423,128.44781134970253,128.44781134970253,474735.05163967423,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN635,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634,474863.53421421541,128.48257454117993,128.48257454117993,474863.53421421541,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN636,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635,474992.05156135641,128.51734714099439,128.51734714099439,474992.05156135641,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN637,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636,475120.60369050805,128.55212915164884,128.55212915164884,475120.60369050805,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN638,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637,475249.19061108382,128.58692057576263,128.58692057576263,475249.19061108382,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN639,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,638,475377.81233249966,128.62172141583869,128.62172141583869,475377.81233249966,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN640,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,639,475506.46886417409,128.65653167443816,128.65653167443816,475506.46886417409,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN641,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,475635.16021552816,128.69135135406395,128.69135135406395,475635.16021552816,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN642,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641,475763.88639598549,128.72618045733543,{"$f":"IF(AD644=\"\",\"\",AF644*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":128.72618045733543},{"$f":"IF(AD644=\"\",\"\",AH643+AG644+L644)","v":475763.88639598549},0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN643,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD644<rdura,AD644+1,\"\")","v":642},{"$f":"IF(AD645=\"\",\"\",AE644*(1+raterd/factor1)^(factor1*1/ydays))","v":475892.64741497231},128.76101898681372,128.76101898681372,475892.64741497231,0,0,{"$f":"IF(AJ644=1,AI645,AK644+AI645)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN644,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643,476021.44328191731,128.79586694500176,128.79586694500176,476021.44328191731,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN645,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644,476150.27400625171,128.83072433440248,128.83072433440248,476150.27400625171,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN646,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645,476279.1395974094,128.86559115769342,128.86559115769342,476279.1395974094,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN647,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,646,476408.04006482672,128.90046741731931,128.90046741731931,476408.04006482672,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN648,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647,476536.97541794262,128.93535311589949,128.93535311589949,476536.97541794262,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN649,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,648,476665.94566619856,128.97024825593689,128.97024825593689,476665.94566619856,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN650,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649,476794.95081903861,129.00515284005087,129.00515284005087,476794.95081903861,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN651,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,476923.99088590936,129.04006687074434,129.04006687074434,476923.99088590936,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN652,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651,477053.06587625993,129.07499035057845,129.07499035057845,477053.06587625993,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN653,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652,477182.17579954211,129.10992328217253,129.10992328217253,477182.17579954211,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN654,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,653,477311.32066521008,129.14486566797132,129.14486566797132,477311.32066521008,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN655,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654,477440.50048272073,129.17981751065236,129.17981751065236,477440.50048272073,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN656,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655,477569.71526153345,129.21477881271858,129.21477881271858,477569.71526153345,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN657,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656,477698.96501111012,129.24974957667291,129.24974957667291,477698.96501111012,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN658,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,657,477828.24974091531,129.28472980519291,129.28472980519291,477828.24974091531,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN659,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658,477957.5694604161,129.3197195007815,129.3197195007815,477957.5694604161,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN660,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659,478086.9241790821,129.35471866599983,129.35471866599983,478086.9241790821,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN661,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,478216.31390638545,129.38972730335081,129.38972730335081,478216.31390638545,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN662,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,478345.73865180096,129.42474541551201,129.42474541551201,478345.73865180096,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN663,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,478475.19842480595,129.45977300498635,129.45977300498635,478475.19842480595,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN664,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663,478604.69323488034,129.49481007439317,129.49481007439317,478604.69323488034,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN665,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664,478734.22309150652,129.52985662617721,129.52985662617721,478734.22309150652,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN666,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,478863.78800416953,129.564912663016,129.564912663016,478863.78800416953,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN667,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666,478993.387982357,129.5999781874707,129.5999781874707,478993.387982357,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN668,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667,479123.02303555905,129.63505320204422,129.63505320204422,479123.02303555905,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN669,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668,479252.6931732684,129.67013770935591,129.67013770935591,479252.6931732684,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN670,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669,479382.39840498031,{"$f":"IF(AD672=\"\",\"\",AE672-AE671)","v":129.70523171190871},129.70523171190871,479382.39840498031,{"$f":"IF(AD672=\"\",\"\",AF672-AG672)","v":0},{"$f":"IF(INT(AD672/30)-(AD672/30)=0,1,0)","v":0},0,{"$f":"IF(AJ672=1,AK672,IF(ISERROR(AK673),AK672,IF(AK673=\"\",AK672,\"\")))","v":""},{"$f":"IF(AJ672=1,AK672,IF(ISERROR(AK673),AK672,IF(AK673=\"\",AK672,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN671,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670,479512.13874019269,129.74033521238016,129.74033521238016,479512.13874019269,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN672,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671,479641.91418840596,129.77544821327319,129.77544821327319,479641.91418840596,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN673,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672,479771.72475912311,129.81057071714895,129.81057071714895,479771.72475912311,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN674,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673,479901.57046184974,129.84570272662677,129.84570272662677,479901.57046184974,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN675,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674,480031.45130609401,129.88084424426779,129.88084424426779,480031.45130609401,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN676,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675,480161.36730136658,129.91599527257495,129.91599527257495,480161.36730136658,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN677,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,676,480291.31845718081,129.95115581422579,129.95115581422579,480291.31845718081,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN678,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,677,480421.30478305253,129.98632587172324,129.98632587172324,480421.30478305253,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN679,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,678,480551.32628850022,130.02150544768665,130.02150544768665,480551.32628850022,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN680,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679,480681.38298304484,130.05669454461895,130.05669454461895,480681.38298304484,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN681,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,480811.47487621004,130.09189316519769,130.09189316519769,480811.47487621004,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN682,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681,480941.60197752196,130.1271013119258,130.1271013119258,480941.60197752196,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN683,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,682,481071.76429650938,130.16231898742262,130.16231898742262,481071.76429650938,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN684,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683,481201.96184270363,130.1975461942493,130.1975461942493,481201.96184270363,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN685,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,481332.1946256386,130.23278293496696,130.23278293496696,481332.1946256386,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN686,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685,481462.46265485085,130.26802921225317,130.26802921225317,481462.46265485085,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN687,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686,481592.76593987941,130.30328502855264,130.30328502855264,481592.76593987941,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN688,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,687,481723.10449026589,130.33855038648471,130.33855038648471,481723.10449026589,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN689,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688,481853.47831555456,130.37382528866874,130.37382528866874,481853.47831555456,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN690,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689,481983.88742529228,130.40910973772407,130.40910973772407,481983.88742529228,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN691,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,482114.33182902838,130.44440373609541,130.44440373609541,482114.33182902838,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN692,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691,482244.8115363149,130.47970728651853,130.47970728651853,482244.8115363149,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN693,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692,482375.32655670639,130.51502039149636,130.51502039149636,482375.32655670639,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN694,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693,482505.87689976004,130.55034305364825,130.55034305364825,482505.87689976004,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN695,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,482636.46257503558,130.58567527553532,130.58567527553532,482636.46257503558,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN696,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695,482767.08359209535,130.62101705977693,130.62101705977693,482767.08359209535,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN697,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,696,482897.73996050429,130.65636840893421,130.65636840893421,482897.73996050429,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN698,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,697,483028.43168982986,130.6917293255683,130.6917293255683,483028.43168982986,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN699,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698,483159.15878964216,130.72709981229855,130.72709981229855,483159.15878964216,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN700,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699,483289.9212695139,130.76247987174429,130.76247987174429,483289.9212695139,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN701,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,483420.71913902037,130.79786950646667,130.79786950646667,483420.71913902037,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN702,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,701,483551.55240773945,130.83326871908503,130.83326871908503,483551.55240773945,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN703,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702,483682.42108525155,130.86867751210229,130.86867751210229,483682.42108525155,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN704,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,703,483813.32518113981,130.90409588825423,130.90409588825423,483813.32518113981,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN705,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704,483944.26470498979,130.93952384998556,130.93952384998556,483944.26470498979,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN706,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705,484075.23966638983,130.97496140003204,{"$f":"IF(AD708=\"\",\"\",AF708*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":130.97496140003204},{"$f":"IF(AD708=\"\",\"\",AH707+AG708+L708)","v":484075.23966638983},0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN707,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD708<rdura,AD708+1,\"\")","v":706},{"$f":"IF(AD709=\"\",\"\",AE708*(1+raterd/factor1)^(factor1*1/ydays))","v":484206.25007493066},131.0104085408384,131.0104085408384,484206.25007493066,0,0,{"$f":"IF(AJ708=1,AI709,AK708+AI709)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN708,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,707,484337.2959402058,131.04586527514039,131.04586527514039,484337.2959402058,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN709,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708,484468.37727181125,131.08133160544094,131.08133160544094,484468.37727181125,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN710,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,709,484599.49407934566,131.1168075344176,131.1168075344176,484599.49407934566,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN711,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,484730.64637241024,131.15229306457331,131.15229306457331,484730.64637241024,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN712,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,711,484861.83416060882,131.18778819858562,131.18778819858562,484861.83416060882,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN713,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712,484993.05745354784,131.22329293901566,131.22329293901566,484993.05745354784,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN714,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,713,485124.31626083626,131.25880728842458,131.25880728842458,485124.31626083626,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN715,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714,485255.61059208575,131.29433124948991,131.29433124948991,485255.61059208575,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN716,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715,485386.94045691052,131.32986482477281,131.32986482477281,485386.94045691052,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN717,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,716,485518.30586492742,131.36540801689262,131.36540801689262,485518.30586492742,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN718,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,485649.70682575589,131.40096082846867,131.40096082846867,485649.70682575589,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN719,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718,485781.14334901795,131.43652326206211,131.43652326206211,485781.14334901795,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN720,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719,485912.61544433824,131.47209532029228,131.47209532029228,485912.61544433824,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN721,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,486044.12312134396,131.50767700572032,131.50767700572032,486044.12312134396,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN722,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721,486175.66638966504,131.543268321082,131.543268321082,486175.66638966504,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN723,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722,486307.24525893386,131.57886926882202,131.57886926882202,486307.24525893386,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN724,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723,486438.85973878554,131.61447985167615,131.61447985167615,486438.85973878554,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN725,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724,486570.50983885769,131.65010007214732,131.65010007214732,486570.50983885769,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN726,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725,486702.1955687906,131.68572993291309,131.68572993291309,486702.1955687906,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN727,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,726,486833.91693822719,131.72136943659279,131.72136943659279,486833.91693822719,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN728,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727,486965.67395681294,131.75701858574757,131.75701858574757,486965.67395681294,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN729,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,487097.46663419594,131.79267738299677,131.79267738299677,487097.46663419594,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN730,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729,487229.29498002696,131.82834583101794,131.82834583101794,487229.29498002696,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN731,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,487361.15900395927,131.86402393231401,131.86402393231401,487361.15900395927,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN732,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731,487493.05871564883,131.89971168956254,131.89971168956254,487493.05871564883,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN733,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732,487624.99412475422,131.93540910538286,131.93540910538286,487624.99412475422,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN734,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733,487756.96524093661,{"$f":"IF(AD736=\"\",\"\",AE736-AE735)","v":131.97111618239433},131.97111618239433,487756.96524093661,{"$f":"IF(AD736=\"\",\"\",AF736-AG736)","v":0},{"$f":"IF(INT(AD736/30)-(AD736/30)=0,1,0)","v":0},0,{"$f":"IF(AJ736=1,AK736,IF(ISERROR(AK737),AK736,IF(AK737=\"\",AK736,\"\")))","v":""},{"$f":"IF(AJ736=1,AK736,IF(ISERROR(AK737),AK736,IF(AK737=\"\",AK736,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN735,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,487888.97207385977,132.00683292315807,132.00683292315807,487888.97207385977,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN736,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,488021.01463319006,132.04255933029344,132.04255933029344,488021.01463319006,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN737,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,736,488153.09292859654,132.07829540647799,132.07829540647799,488153.09292859654,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN738,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,737,488285.20696975081,132.11404115427285,132.11404115427285,488285.20696975081,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN739,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,488417.35676632717,132.14979657635558,132.14979657635558,488417.35676632717,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN740,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739,488549.54232800246,132.18556167528732,132.18556167528732,488549.54232800246,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN741,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,488681.7636644562,132.22133645374561,132.22133645374561,488681.7636644562,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN742,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,741,488814.02078537043,132.25712091423338,132.25712091423338,488814.02078537043,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN743,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742,488946.31370042992,132.2929150594864,132.2929150594864,488946.31370042992,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN744,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743,489078.64241932204,132.32871889212402,132.32871889212402,489078.64241932204,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN745,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744,489211.00695173675,132.36453241470736,132.36453241470736,489211.00695173675,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN746,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,489343.40730736661,132.40035562985577,132.40035562985577,489343.40730736661,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN747,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746,489475.84349590685,132.4361885402468,132.4361885402468,489475.84349590685,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN748,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747,489608.3155270553,132.4720311484416,132.4720311484416,489608.3155270553,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN749,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748,489740.82341051247,132.50788345717592,132.50788345717592,489740.82341051247,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN750,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,749,489873.36715598142,132.54374546895269,132.54374546895269,489873.36715598142,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN751,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,490005.94677316782,132.57961718639126,132.57961718639126,490005.94677316782,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN752,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,751,490138.5622717801,132.61549861228559,132.61549861228559,490138.5622717801,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN753,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752,490271.21366152918,132.65138974908041,132.65138974908041,490271.21366152918,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN754,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753,490403.90095212864,132.68729059945326,132.68729059945326,490403.90095212864,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN755,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,754,490536.62415329472,132.72320116608171,132.72320116608171,490536.62415329472,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN756,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755,490669.3832747463,132.75912145158509,132.75912145158509,490669.3832747463,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN757,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756,490802.17832620488,132.79505145858275,132.79505145858275,490802.17832620488,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN758,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757,490935.00931739458,132.83099118969403,132.83099118969403,490935.00931739458,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN759,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758,491067.87625804212,132.86694064753829,132.86694064753829,491067.87625804212,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN760,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,759,491200.77915787685,132.90289983473485,132.90289983473485,491200.77915787685,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN761,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,491333.71802663081,132.93886875396129,132.93886875396129,491333.71802663081,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN762,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,761,491466.69287403871,132.97484740789514,132.97484740789514,491466.69287403871,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN763,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762,491599.70370983775,133.01083579903934,133.01083579903934,491599.70370983775,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN764,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,491732.75054376788,133.04683393012965,133.04683393012965,491732.75054376788,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN765,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,764,491865.83338557166,133.08284180378541,133.08284180378541,491865.83338557166,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN766,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765,491998.95224499429,133.11885942262597,133.11885942262597,491998.95224499429,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN767,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766,492132.10713178362,133.15488678932888,133.15488678932888,492132.10713178362,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN768,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,492265.29805569007,133.19092390645528,133.19092390645528,492265.29805569007,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN769,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768,492398.52502646681,133.22697077674093,133.22697077674093,492398.52502646681,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN770,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769,492531.7880538695,133.26302740268875,{"$f":"IF(AD772=\"\",\"\",AF772*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":133.26302740268875},{"$f":"IF(AD772=\"\",\"\",AH771+AG772+L772)","v":492531.7880538695},0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN771,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD772<rdura,AD772+1,\"\")","v":770},{"$f":"IF(AD773=\"\",\"\",AE772*(1+raterd/factor1)^(factor1*1/ydays))","v":492665.0871476566},133.29909378709272,133.29909378709272,492665.0871476566,0,0,{"$f":"IF(AJ772=1,AI773,AK772+AI773)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN772,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,771,492798.42231758911,133.33516993251396,133.33516993251396,492798.42231758911,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN773,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772,492931.79357343068,133.37125584157184,133.37125584157184,492931.79357343068,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN774,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773,493065.20092494763,133.40735151694389,133.40735151694389,493065.20092494763,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN775,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,774,493198.64438190893,133.44345696130767,133.44345696130767,493198.64438190893,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN776,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,775,493332.12395408622,133.47957217728253,133.47957217728253,493332.12395408622,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN777,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,776,493465.63965125364,133.51569716742961,133.51569716742961,493465.63965125364,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN778,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777,493599.19148318819,133.55183193454286,133.55183193454286,493599.19148318819,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN779,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778,493732.77945966931,133.58797648112522,133.58797648112522,493732.77945966931,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN780,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779,493866.40359047923,133.62413080991246,133.62413080991246,493866.40359047923,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN781,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,494000.06388540275,133.66029492352391,133.66029492352391,494000.06388540275,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN782,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,781,494133.76035422739,133.69646882463712,133.69646882463712,494133.76035422739,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN783,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,782,494267.49300674326,133.73265251587145,133.73265251587145,494267.49300674326,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN784,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783,494401.2618527431,133.76884599984623,133.76884599984623,494401.2618527431,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN785,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,784,494535.0669020224,133.80504927929724,133.80504927929724,494535.0669020224,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN786,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,785,494668.90816437919,133.84126235678559,133.84126235678559,494668.90816437919,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN787,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,786,494802.78564961423,133.87748523504706,133.87748523504706,494802.78564961423,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN788,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787,494936.69936753088,133.91371791664278,133.91371791664278,494936.69936753088,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN789,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788,495070.64932793519,133.94996040430851,133.94996040430851,495070.64932793519,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN790,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,789,495204.63554063579,133.98621270060539,133.98621270060539,495204.63554063579,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN791,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,790,495338.65801544406,134.02247480826918,134.02247480826918,495338.65801544406,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN792,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,791,495472.71676217404,134.05874672997743,134.05874672997743,495472.71676217404,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN793,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792,495606.81179064233,134.09502846829128,134.09502846829128,495606.81179064233,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN794,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793,495740.94311066828,134.13132002594648,134.13132002594648,495740.94311066828,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN795,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,794,495875.11073207384,134.16762140556239,134.16762140556239,495875.11073207384,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN796,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,795,496009.31466468365,134.20393260981655,134.20393260981655,496009.31466468365,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN797,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796,496143.55491832498,134.24025364132831,134.24025364132831,496143.55491832498,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN798,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,797,496277.83150282776,{"$f":"IF(AD800=\"\",\"\",AE800-AE799)","v":134.27658450277522},134.27658450277522,496277.83150282776,{"$f":"IF(AD800=\"\",\"\",AF800-AG800)","v":0},{"$f":"IF(INT(AD800/30)-(AD800/30)=0,1,0)","v":0},0,{"$f":"IF(AJ800=1,AK800,IF(ISERROR(AK801),AK800,IF(AK801=\"\",AK800,\"\")))","v":""},{"$f":"IF(AJ800=1,AK800,IF(ISERROR(AK801),AK800,IF(AK801=\"\",AK800,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN799,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798,496412.14442802459,134.31292519683484,134.31292519683484,496412.14442802459,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN800,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799,496546.49370375078,134.34927572618471,134.34927572618471,496546.49370375078,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN801,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,496680.87933984422,134.38563609344419,134.38563609344419,496680.87933984422,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN802,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801,496815.30134614557,134.42200630134903,134.42200630134903,496815.30134614557,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN803,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,802,496949.75973249803,134.45838635246037,134.45838635246037,496949.75973249803,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN804,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,803,497084.25450874749,134.49477624945575,134.49477624945575,497084.25450874749,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN805,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,804,497218.78568474256,134.53117599507095,134.53117599507095,497218.78568474256,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN806,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805,497353.35327033448,134.56758559192531,134.56758559192531,497353.35327033448,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN807,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806,497487.95727537724,134.60400504275458,134.60400504275458,497487.95727537724,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN808,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807,497622.59770972736,134.6404343501199,134.6404343501199,497622.59770972736,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN809,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808,497757.27458324406,134.67687351669883,134.67687351669883,497757.27458324406,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN810,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,809,497891.98790578928,134.71332254522713,134.71332254522713,497891.98790578928,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN811,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810,498026.73768722761,134.74978143832413,134.74978143832413,498026.73768722761,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN812,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811,498161.52393742633,134.78625019872561,134.78625019872561,498161.52393742633,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN813,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,812,498296.34666625533,134.82272882899269,134.82272882899269,498296.34666625533,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN814,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,813,498431.20588358724,134.85921733191935,134.85921733191935,498431.20588358724,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN815,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,814,498566.10159929731,134.89571571006672,134.89571571006672,498566.10159929731,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN816,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,498701.03382326348,134.93222396617057,134.93222396617057,498701.03382326348,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN817,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816,498836.00256536639,134.96874210290844,134.96874210290844,498836.00256536639,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN818,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,817,498971.00783548929,135.00527012289967,135.00527012289967,498971.00783548929,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN819,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,818,499106.04964351817,135.04180802888004,135.04180802888004,499106.04964351817,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN820,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,819,499241.1279993417,135.07835582352709,135.07835582352709,499241.1279993417,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN821,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820,499376.24291285116,135.11491350946017,135.11491350946017,499376.24291285116,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN822,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821,499511.39439394057,135.15148108941503,135.15148108941503,499511.39439394057,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN823,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,822,499646.58245250658,135.18805856601102,135.18805856601102,499646.58245250658,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN824,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,823,499781.80709844851,135.2246459419257,135.2246459419257,499781.80709844851,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN825,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824,499917.06834166846,135.26124321995303,135.26124321995303,499917.06834166846,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN826,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,825,500052.36619207106,135.29785040259594,135.29785040259594,500052.36619207106,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN827,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826,500187.70065956376,135.33446749270661,135.33446749270661,500187.70065956376,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN828,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827,500323.07175405661,135.37109449284617,135.37109449284617,500323.07175405661,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN829,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828,500458.47948546236,135.40773140575038,135.40773140575038,500458.47948546236,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN830,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829,500593.92386369646,135.4443782340968,135.4443782340968,500593.92386369646,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN831,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830,500729.40489867702,135.48103498056298,135.48103498056298,500729.40489867702,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN832,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,831,500864.92260032485,135.51770164782647,135.51770164782647,500864.92260032485,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN833,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832,501000.47697856341,135.55437823856482,135.55437823856482,501000.47697856341,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN834,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833,501136.06804331887,135.59106475545559,{"$f":"IF(AD836=\"\",\"\",AF836*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":135.59106475545559},{"$f":"IF(AD836=\"\",\"\",AH835+AG836+L836)","v":501136.06804331887},0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN835,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD836<rdura,AD836+1,\"\")","v":834},{"$f":"IF(AD837=\"\",\"\",AE836*(1+raterd/factor1)^(factor1*1/ydays))","v":501271.69580452016},135.62776120129274,135.62776120129274,501271.69580452016,0,0,{"$f":"IF(AJ836=1,AI837,AK836+AI837)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN836,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,835,501407.36027209874,135.66446757857921,135.66446757857921,501407.36027209874,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN837,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,836,501543.06145598891,135.70118389016716,135.70118389016716,501543.06145598891,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN838,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,837,501678.79936612758,135.73791013867594,135.73791013867594,501678.79936612758,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN839,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838,501814.57401245437,135.77464632678311,135.77464632678311,501814.57401245437,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN840,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839,501950.38540491153,135.81139245716622,135.81139245716622,501950.38540491153,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN841,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840,502086.23355344409,135.84814853256103,135.84814853256103,502086.23355344409,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN842,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,841,502222.11846799974,135.88491455564508,135.88491455564508,502222.11846799974,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN843,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,842,502358.04015852889,135.92169052915415,135.92169052915415,502358.04015852889,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN844,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843,502493.99863498454,135.95847645564936,135.95847645564936,502493.99863498454,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN845,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844,502629.99390732253,135.9952723379829,135.9952723379829,502629.99390732253,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN846,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,845,502766.02598550124,136.03207817871589,136.03207817871589,502766.02598550124,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN847,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,846,502902.09487948188,136.06889398064232,136.06889398064232,502902.09487948188,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN848,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847,503038.20059922832,136.10571974643972,136.10571974643972,503038.20059922832,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN849,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848,503174.34315470705,136.14255547872745,136.14255547872745,503174.34315470705,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN850,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849,503310.52255588735,136.17940118029946,136.17940118029946,503310.52255588735,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN851,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,850,503446.73881274113,136.21625685377512,136.21625685377512,503446.73881274113,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN852,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,503582.99193524307,136.25312250194838,136.25312250194838,503582.99193524307,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN853,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,503719.28193337051,136.28999812743859,136.28999812743859,503719.28193337051,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN854,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853,503855.60881710349,136.32688373298151,136.32688373298151,503855.60881710349,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN855,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854,503991.97259642469,136.36377932119649,136.36377932119649,503991.97259642469,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN856,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,855,504128.37328131963,136.40068489493569,136.40068489493569,504128.37328131963,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN857,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,856,504264.81088177644,136.43760045681847,136.43760045681847,504264.81088177644,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN858,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,857,504401.28540778597,136.47452600952238,136.47452600952238,504401.28540778597,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN859,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858,504537.79686934175,136.51146155578317,136.51146155578317,504537.79686934175,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN860,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859,504674.34527644003,136.5484070982784,136.5484070982784,504674.34527644003,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN861,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860,504810.93063907977,136.58536263974383,136.58536263974383,504810.93063907977,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN862,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861,504947.55296726269,{"$f":"IF(AD864=\"\",\"\",AE864-AE863)","v":136.62232818291523},136.62232818291523,504947.55296726269,{"$f":"IF(AD864=\"\",\"\",AF864-AG864)","v":0},{"$f":"IF(INT(AD864/30)-(AD864/30)=0,1,0)","v":0},0,{"$f":"IF(AJ864=1,AK864,IF(ISERROR(AK865),AK864,IF(AK865=\"\",AK864,\"\")))","v":""},{"$f":"IF(AJ864=1,AK864,IF(ISERROR(AK865),AK864,IF(AK865=\"\",AK864,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN863,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862,505084.2122709931,136.65930373041192,136.65930373041192,505084.2122709931,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN864,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863,505220.90856027813,136.69628928502789,136.69628928502789,505220.90856027813,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN865,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864,505357.64184512757,136.73328484944068,136.73328484944068,505357.64184512757,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN866,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,865,505494.4121355539,136.77029042632785,136.77029042632785,505494.4121355539,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN867,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,866,505631.21944157238,136.80730601848336,136.80730601848336,505631.21944157238,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN868,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,867,505768.06377320091,136.84433162852656,136.84433162852656,505768.06377320091,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN869,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,868,505904.9451404601,136.88136725919321,136.88136725919321,505904.9451404601,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN870,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869,506041.86355337332,136.91841291321907,136.91841291321907,506041.86355337332,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN871,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,870,506178.8190219666,136.95546859328169,136.95546859328169,506178.8190219666,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN872,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,506315.81155626872,136.99253430211684,136.99253430211684,506315.81155626872,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN873,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,506452.84116631118,137.02961004246026,137.02961004246026,506452.84116631118,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN874,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873,506589.90786212817,137.06669581698952,137.06669581698952,506589.90786212817,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN875,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874,506727.01165375661,137.10379162844038,137.10379162844038,506727.01165375661,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN876,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,875,506864.1525512361,137.14089747949038,137.14089747949038,506864.1525512361,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN877,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,876,507001.33056460903,137.17801337293349,137.17801337293349,507001.33056460903,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN878,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,877,507138.54570392048,137.21513931144727,137.21513931144727,507138.54570392048,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN879,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878,507275.79797921819,137.25227529770928,137.25227529770928,507275.79797921819,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN880,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879,507413.0874005527,137.28942133451346,137.28942133451346,507413.0874005527,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN881,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,880,507550.41397797718,137.32657742447918,137.32657742447918,507550.41397797718,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN882,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881,507687.77772154764,137.36374357045861,137.36374357045861,507687.77772154764,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN883,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882,507825.17864132271,137.40091977507109,137.40091977507109,507825.17864132271,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN884,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,883,507962.61674736382,137.43810604111059,137.43810604111059,507962.61674736382,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN885,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884,508100.09204973502,137.47530237119645,137.47530237119645,508100.09204973502,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN886,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,885,508237.6045585032,137.51250876818085,137.51250876818085,508237.6045585032,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN887,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886,508375.15428373794,137.54972523474135,137.54972523474135,508375.15428373794,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN888,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,887,508512.74123551149,137.58695177355548,137.58695177355548,508512.74123551149,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN889,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888,508650.36542389885,137.62418838735903,137.62418838735903,508650.36542389885,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN890,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889,508788.02685897774,137.66143507888773,137.66143507888773,508788.02685897774,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN891,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,890,508925.72555082868,137.69869185093557,137.69869185093557,508925.72555082868,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN892,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,891,509063.46150953486,137.7359587061801,137.7359587061801,509063.46150953486,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN893,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892,509201.23474518216,137.77323564729886,137.77323564729886,509201.23474518216,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN894,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,893,509339.0452678593,137.81052267714404,137.81052267714404,509339.0452678593,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN895,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894,509476.89308765763,137.84781979833497,137.84781979833497,509476.89308765763,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN896,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895,509614.77821467124,137.88512701360742,137.88512701360742,509614.77821467124,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN897,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,896,509752.700658997,137.92244432575535,137.92244432575535,509752.700658997,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN898,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897,509890.66043073451,137.95977173751453,{"$f":"IF(AD900=\"\",\"\",AF900*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":137.95977173751453},{"$f":"IF(AD900=\"\",\"\",AH899+AG900+L900)","v":509890.66043073451},0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN899,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD900<rdura,AD900+1,\"\")","v":898},{"$f":"IF(AD901=\"\",\"\",AE900*(1+raterd/factor1)^(factor1*1/ydays))","v":510028.65753998602},137.9971092515043,137.9971092515043,510028.65753998602,0,0,{"$f":"IF(AJ900=1,AI901,AK900+AI901)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN900,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899,510166.69199685665,138.03445687063504,138.03445687063504,510166.69199685665,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN901,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,510304.76381145412,138.07181459746789,138.07181459746789,510304.76381145412,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN902,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,901,510442.87299388897,138.10918243485503,138.10918243485503,510442.87299388897,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN903,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902,510581.01955427451,138.14656038553221,138.14656038553221,510581.01955427451,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN904,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903,510719.20350272662,138.18394845211878,138.18394845211878,510719.20350272662,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN905,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,904,510857.42484936415,138.22134663752513,138.22134663752513,510857.42484936415,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN906,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,905,510995.68360430846,138.25875494431239,138.25875494431239,510995.68360430846,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN907,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,906,511133.97977768379,138.29617337533273,138.29617337533273,511133.97977768379,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN908,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,907,511272.31337961712,138.33360193332192,138.33360193332192,511272.31337961712,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN909,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,908,511410.68442023813,138.37104062101571,138.37104062101571,511410.68442023813,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN910,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909,511549.09290967922,138.40848944109166,138.40848944109166,511549.09290967922,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN911,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910,511687.53885807557,138.44594839634374,138.44594839634374,511687.53885807557,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN912,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,511826.02227556508,138.4834174895077,138.4834174895077,511826.02227556508,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN913,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,511964.54317228845,138.52089672337752,138.52089672337752,511964.54317228845,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN914,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,913,512103.10155838908,138.55838610063074,138.55838610063074,512103.10155838908,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN915,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,512241.69744401309,138.59588562400313,138.59588562400313,512241.69744401309,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN916,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,512380.33083930938,138.63339529628865,138.63339529628865,512380.33083930938,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN917,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916,512519.00175442954,138.67091512016486,138.67091512016486,512519.00175442954,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN918,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,917,512657.71019952802,138.70844509848393,138.70844509848393,512657.71019952802,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN919,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918,512796.45618476195,138.74598523392342,138.74598523392342,512796.45618476195,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN920,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919,512935.23972029123,138.78353552927729,138.78353552927729,512935.23972029123,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN921,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,920,513074.06081627845,138.82109598722309,138.82109598722309,513074.06081627845,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN922,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,921,513212.919482889,138.85866661055479,138.85866661055479,513212.919482889,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN923,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,922,513351.81573029107,138.89624740206636,138.89624740206636,513351.81573029107,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN924,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,923,513490.74956865545,138.93383836437715,138.93383836437715,513490.74956865545,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN925,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,924,513629.72100815584,138.97143950039754,138.97143950039754,513629.72100815584,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN926,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,925,513768.73005896865,{"$f":"IF(AD928=\"\",\"\",AE928-AE927)","v":139.00905081280507},139.00905081280507,513768.73005896865,{"$f":"IF(AD928=\"\",\"\",AF928-AG928)","v":0},{"$f":"IF(INT(AD928/30)-(AD928/30)=0,1,0)","v":0},0,{"$f":"IF(AJ928=1,AK928,IF(ISERROR(AK929),AK928,IF(AK929=\"\",AK928,\"\")))","v":""},{"$f":"IF(AJ928=1,AK928,IF(ISERROR(AK929),AK928,IF(AK929=\"\",AK928,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN927,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926,513907.77673127298,139.04667230433552,139.04667230433552,513907.77673127298,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN928,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,514046.86103525077,139.08430397778284,139.08430397778284,514046.86103525077,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN929,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928,514185.98298108671,139.12194583594101,139.12194583594101,514185.98298108671,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN930,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,929,514325.14257896814,139.15959788142936,139.15959788142936,514325.14257896814,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN931,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930,514464.3398390853,139.19726011715829,139.19726011715829,514464.3398390853,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN932,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,931,514603.57477163104,139.23493254574714,139.23493254574714,514603.57477163104,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN933,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932,514742.84738680115,139.27261517010629,139.27261517010629,514742.84738680115,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN934,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,933,514882.157694794,139.31030799285509,139.31030799285509,514882.157694794,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN935,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934,515021.50570581079,139.3480110167875,139.3480110167875,515021.50570581079,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN936,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,935,515160.89143005555,139.38572424475569,139.38572424475569,515160.89143005555,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN937,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936,515300.31487773499,139.42344767943723,139.42344767943723,515300.31487773499,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN938,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937,515439.77605905855,139.46118132356787,139.46118132356787,515439.77605905855,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN939,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938,515579.27498423855,139.49892517999979,139.49892517999979,515579.27498423855,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN940,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939,515718.81166348996,139.53667925141053,139.53667925141053,515718.81166348996,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN941,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940,515858.38610703062,139.57444354065228,139.57444354065228,515858.38610703062,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN942,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,941,515997.99832508102,139.61221805040259,139.61221805040259,515997.99832508102,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN943,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942,516137.64832786453,139.65000278351363,139.65000278351363,516137.64832786453,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN944,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943,516277.33612560719,139.68779774266295,139.68779774266295,516277.33612560719,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN945,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944,516417.0617285379,139.72560293070273,139.72560293070273,516417.0617285379,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN946,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945,516556.82514688821,139.76341835031053,139.76341835031053,516556.82514688821,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN947,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946,516696.62639089255,139.80124400433851,139.80124400433851,516696.62639089255,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN948,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,947,516836.46547078807,139.83907989552245,139.83907989552245,516836.46547078807,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN949,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948,516976.34239681473,139.87692602665629,139.87692602665629,516976.34239681473,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN950,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949,517116.2571792152,139.91478240047581,139.91478240047581,517116.2571792152,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN951,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950,517256.20982823492,139.95264901971677,139.95264901971677,517256.20982823492,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN952,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951,517396.20035412215,139.99052588723134,139.99052588723134,517396.20035412215,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN953,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952,517536.22876712796,140.02841300581349,140.02841300581349,517536.22876712796,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN954,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953,517676.2950775061,140.06631037814077,140.06631037814077,517676.2950775061,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN955,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954,517816.39929551311,140.10421800700715,140.10421800700715,517816.39929551311,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN956,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955,517956.54143140838,140.1421358952648,140.1421358952648,517956.54143140838,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN957,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956,518096.72149545402,140.18006404564949,140.18006404564949,518096.72149545402,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN958,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,957,518236.93949791492,140.21800246089697,140.21800246089697,518236.93949791492,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN959,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,958,518377.19544905878,140.25595114385942,140.25595114385942,518377.19544905878,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN960,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959,518517.489359156,140.29391009721439,140.29391009721439,518517.489359156,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN961,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960,518657.82123847987,140.33187932387227,140.33187932387227,518657.82123847987,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN962,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961,518798.19109730638,140.36985882651061,{"$f":"IF(AD964=\"\",\"\",AF964*(1-IF(taxrd=10%,10.3%,IF(taxrd=20%,20.6%,IF(taxrd=30%,30.9%)))))","v":140.36985882651061},{"$f":"IF(AD964=\"\",\"\",AH963+AG964+L964)","v":518798.19109730638},0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN963,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD964<rdura,AD964+1,\"\")","v":962},{"$f":"IF(AD965=\"\",\"\",AE964*(1+raterd/factor1)^(factor1*1/ydays))","v":518938.5989459143},140.40784860792337,140.40784860792337,518938.5989459143,0,0,{"$f":"IF(AJ964=1,AI965,AK964+AI965)","v":0},"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN964,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,963,519079.04479458521,140.44584867090452,140.44584867090452,519079.04479458521,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN965,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964,519219.52865360351,140.48385901830625,140.48385901830625,519219.52865360351,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN966,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965,519360.05053325632,140.52187965280609,140.52187965280609,519360.05053325632,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN967,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,966,519500.61044383358,140.55991057725623,140.55991057725623,519500.61044383358,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN968,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967,519641.20839562797,140.59795179439243,140.59795179439243,519641.20839562797,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN969,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,968,519781.84439893503,140.63600330706686,140.63600330706686,519781.84439893503,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN970,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,969,519922.51846405299,140.67406511795707,140.67406511795707,519922.51846405299,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN971,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970,520063.23060128296,140.71213722997345,140.71213722997345,520063.23060128296,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN972,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,971,520203.98082092882,140.75021964585176,140.75021964585176,520203.98082092882,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN973,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972,520344.76913329714,140.78831236832775,140.78831236832775,520344.76913329714,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN974,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973,520485.59554869746,140.82641540031182,140.82641540031182,520485.59554869746,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN975,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974,520626.46007744194,140.8645287444815,140.8645287444815,520626.46007744194,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN976,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,975,520767.36272984557,140.90265240363078,140.90265240363078,520767.36272984557,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN977,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976,520908.30351622624,140.94078638067003,140.94078638067003,520908.30351622624,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN978,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,977,521049.28244690452,140.97893067827681,140.97893067827681,521049.28244690452,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN979,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978,521190.29953220376,141.01708529924508,141.01708529924508,521190.29953220376,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN980,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979,521331.35478245019,141.05525024642702,141.05525024642702,521331.35478245019,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN981,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,980,521472.4482079728,141.0934255226166,141.0934255226166,521472.4482079728,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN982,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,981,521613.57981910335,141.13161113054957,141.13161113054957,521613.57981910335,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN983,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,982,521754.74962617643,141.16980707307812,141.16980707307812,521754.74962617643,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN984,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983,521895.95763952943,141.2080133529962,141.2080133529962,521895.95763952943,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN985,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,984,522037.20386950247,141.24622997303959,141.24622997303959,522037.20386950247,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN986,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,985,522178.48832643859,141.28445693611866,141.28445693611866,522178.48832643859,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN987,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,986,522319.8110206835,141.32269424491096,141.32269424491096,522319.8110206835,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN988,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987,522461.17196258577,141.36094190226868,141.36094190226868,522461.17196258577,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN989,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,988,522602.57116249675,141.39919991098577,141.39919991098577,522602.57116249675,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN990,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989,522744.00863077067,{"$f":"IF(AD992=\"\",\"\",AE992-AE991)","v":141.43746827391442},141.43746827391442,522744.00863077067,{"$f":"IF(AD992=\"\",\"\",AF992-AG992)","v":0},{"$f":"IF(INT(AD992/30)-(AD992/30)=0,1,0)","v":0},0,{"$f":"IF(AJ992=1,AK992,IF(ISERROR(AK993),AK992,IF(AK993=\"\",AK992,\"\")))","v":""},{"$f":"IF(AJ992=1,AK992,IF(ISERROR(AK993),AK992,IF(AK993=\"\",AK992,1)))","v":1},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN991,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,522885.48437776446,141.47574699379038,141.47574699379038,522885.48437776446,0,1,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN992,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991,523026.99841383792,141.51403607346583,141.51403607346583,523026.99841383792,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN993,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,992,523168.5507493536,141.55233551567653,141.55233551567653,523168.5507493536,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN994,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,993,523310.14139467693,141.59064532333286,141.59064532333286,523310.14139467693,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN995,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994,523451.77036017604,141.62896549911238,141.62896549911238,523451.77036017604,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN996,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995,523593.43765622197,141.66729604592547,141.66729604592547,523593.43765622197,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN997,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,996,523735.14329318854,141.70563696656609,141.70563696656609,523735.14329318854,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN998,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,997,523876.88728145231,141.74398826377001,141.74398826377001,523876.88728145231,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN999,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,998,524018.6696313927,141.78234994038939,141.78234994038939,524018.6696313927,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN1000,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999,524160.49035339197,141.82072199927643,141.82072199927643,524160.49035339197,0,0,0,"",1,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN1001,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,524302.34945783508,141.85910444310866,141.85910444310866,524302.34945783508,0,0,0,0,0,{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN1002,fdfortax2),0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(AD1004=\"\",\"\",AE1003*(1+raterd/factor1)^(factor1*1/365))","v":""},"","","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"INDEX(fdfortax2,MATCH(0,COUNTIF($AN$3:AN1003,fdfortax2),0))","v":{"$error":"#N/A"}}]