01234567819100.792.5E3*D31.9751852G3*E3*D33657.711_xlfn.DISPIMG("ID_E4EA15CFCB02496A9DC75348D7B35697",1)=DISPIMG("ID_E4EA15CFCB02496A9DC75348D7B35697",1)120.792.5E4*D41.9751138-600538G4*E4*D41062.551314D3*21.58386G5*E5609.8815161150+3865365361718411546019200.542.5E8*D81.351138G8*F81536.321224*31240G9*E948023_xlfn.DISPIMG("ID_501377114C6844EDA02CD3057E500A3C",1)=DISPIMG("ID_501377114C6844EDA02CD3057E500A3C",1)24SUM(H3:H9)8342.432526H10*0.97508.1872512345678227104.852.5E13*D1312.1251852G13*E13*D1322455.511_xlfn.DISPIMG("ID_AC9C657C8C414522BC92BF4AF10ED043",1)=DISPIMG("ID_AC9C657C8C414522BC92BF4AF10ED043",1)124.852.512.1251138-600538G14*E14*D146523.25131819115G15*E15218519200.352.50.8751138G16*F16*21991.5212211*55540G17*E17220023_xlfn.DISPIMG("ID_3133123047CC44E19D73D3C67FC275D5",1)=DISPIMG("ID_3133123047CC44E19D73D3C67FC275D5",1)24SUM(H13:H17)35355.252526H18*0.931819.7252512345678328100.565+0.651.2152.5E21*D213.03751852G21*E21*D215625.4511_xlfn.DISPIMG("ID_FA33022ED481467AB913BAE3EE707A66",1)=DISPIMG("ID_FA33022ED481467AB913BAE3EE707A66",1)120.565+0.651.2152.5E22*D223.03751138-6005381634.17513182115G23*E2323019290.282.5E24*D240.718521296.421200.62.5E25*D251.51138G25*F25*2341421225+2740G26*E2628023_xlfn.DISPIMG("ID_18E2A164CD14464AB806E414E213D621",1)=DISPIMG("ID_18E2A164CD14464AB806E414E213D621",1)24SUM(H21:H26)12480.0252526H27*0.911232.02252512345678430100.892.5E30*D302.2251852G30*E30*D304120.711_xlfn.DISPIMG("ID_2BE1A910939B44728CC4CAF1CF126F50",1)=DISPIMG("ID_2BE1A910939B44728CC4CAF1CF126F50",1)310.892.52.2251852G31*E31*D314120.71314D30*65.34386G32*E322061.2415161150+3865365361732222645233200.32.50.751138G35*F35*2170721225*31540G36*E3660023_xlfn.DISPIMG("ID_103743CCB36E475F8775D3808699B502",1)=DISPIMG("ID_103743CCB36E475F8775D3808699B502",1)100.452.5E37*D371.1251852G37*E37*D372083.511310.452.5E38*D381.1251852G38*E38*D382083.513182115G39*E392301924SUM(H30:H39)17994.642526H40*0.916195.1762512345678534101.51E43*D431.51852G43*F43277811_xlfn.DISPIMG("ID_73636484E08A4CE7A0E4D74827C86BEF",1)=DISPIMG("ID_73636484E08A4CE7A0E4D74827C86BEF",1)121.52.53.75538G44*F442017.513183115G45*E4534519200.610.61138G46*F46*21365.621_xlfn.DISPIMG("ID_9BB61A6811834602A2DE7894BBB1C112",1)=DISPIMG("ID_9BB61A6811834602A2DE7894BBB1C112",1)223*3940G47*E473602324SUM(H43:H47)6866.12526H48*0.96179.4925123456786353620.9E51*D511.81852G51*E51*D513333.611_xlfn.DISPIMG("ID_9220E21280E541689F5257B7EE0631BF",1)=DISPIMG("ID_9220E21280E541689F5257B7EE0631BF",1)1220.91.8538G52*F52968.4133720.91.81852G53*E53*D533333.6111220.91.8538G54*F54968.4133831300G55*E55390039321226G56*E5622633185115G57*E5757519332+0.8*23.622581040142+1.53.5386135115_xlfn.DISPIMG("ID_9D42EE889FCE4FB3AE75C719BCFEF642",1)=DISPIMG("ID_9D42EE889FCE4FB3AE75C719BCFEF642",1)161150+38653653617200.451E61*D610.451138G61*F61*42048.421228*324409602324SUM(H51:H62)19010.42526H63*0.917109.362512345678741102.64+1.13.742.5E66*D669.351852G66*F6617316.211_xlfn.DISPIMG("ID_2AC174C5DC294067B4EF25C14160211A",1)=DISPIMG("ID_2AC174C5DC294067B4EF25C14160211A",1)122.64+1.13.742.5E67*D679.35538G67*F675030.313426288G68*E68172843338680G69*E695440333831300390039_xlfn.DISPIMG("ID_67D9B0FCFD6744A6816C254F6792C19D",1)=DISPIMG("ID_67D9B0FCFD6744A6816C254F6792C19D",1)330.8*32.422554033200.62.5E72*D721.51138G72*F72*2341421228*54040G73*E7316002324SUM(H66:H73)38968.52526H74*0.935071.652512345678844102.281.8E77*D774.1042796G77*E77*D7711474.78445_xlfn.DISPIMG("ID_7EEDBBF788294959AADAF66EB33F5C6A",1)=DISPIMG("ID_7EEDBBF788294959AADAF66EB33F5C6A",1)122.281.8E78*D784.1041980-60013805663.5246335680G79*E793400333821300260039424288115243182115G82*E8223019_xlfn.DISPIMG("ID_1C9497FAEE644C4ABE019DCF4F82653B",1)=DISPIMG("ID_1C9497FAEE644C4ABE019DCF4F82653B",1)471.81560G83*E83280843225*5+2*3314012402324SUM(H77:H84)28568.3042526H85*0.925711.4736251234849678950510.97+3.214.183D88-E881.182380G88*F882808.425_xlfn.DISPIMG("ID_48125B3195674FE29FC05A6DB93A4D86",1)=DISPIMG("ID_48125B3195674FE29FC05A6DB93A4D86",1)523.211D89-E892.211748G89*F893863.0825530.97G89*1.526222543.3425540.880.88G88*2.55950523625550.62.5E92*D921.51138G92*F92*3512125563.21E8831480G93*E9344402556D93-E930.212480G94*E94520.85711268G95126825_xlfn.DISPIMG("ID_B7BA95BA2F404CCD84DF8911867DBD47",1)=DISPIMG("ID_B7BA95BA2F404CCD84DF8911867DBD47",1)5811628G96162825594115F97*G9746025601500G98*F9850025611500G99*F9950025621500G100*F1005002524SUM(H88:H100)29388.622563SUM(H101*0.9)26449.758641119965H102+H10337648.75866H10+H18+H27+H40+H48+H63+H74+H85+H101196974.26967I105*0.9+H103188475.842168697071