{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Rankning Mjölkintäkt","Diagram"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":0,"defined_names":5,"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":"Rankning Mjölkintäkt","index":0,"n_rows":90,"n_cols":29,"rows_kept":90,"cut":false,"hidden":false,"merged":[[10,6,10,12],[10,26,10,28],[10,13,10,19],[10,20,10,25],[1,12,1,18]]}
[]
[null,null,null,"Avkastning senaste 12-mån",null,null,null,null,null,null,null,null,"Priser (Maj 2026)",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(2,1/('Rankning Mjölkintäkt'!$W$14:$W$383<>\"\"),'Rankning Mjölkintäkt'!$A$14:$A$426)","v":63}]
[null,null,null,"Rangering kg mjölk / kg ECM / kg f+p / total intäkt / intäkt minus foder",null,null,null,null,null,null,null,null,"Pris per kg fett",null,60.22,"Kvalitetstillägg",null,{"$f":"2%+2%","v":0.04},null,null,null,null,{"$f":"LOOKUP(2,1/('Rankning Mjölkintäkt'!$W$14:$W$383<>\"\"),'Rankning Mjölkintäkt'!$A$14:$A$426)-12","v":51}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pris per kg protein",null,48.19,"Hållbarhet, icke GMO, Klimat",null,2.07E-2,"av intäkt från råvaran"]
[null,null,null,null,null,null,null,null,null,null," ",null,"Avdrag eller tillägg per kg mjölk ",null,-0.23180000000000001,"Logistiktillägg",null,{"$f":"0.113+0.224+0.031-0.017","v":0.35099999999999998},"kr per kg mjölk"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nationellt stöd",null,null,"Efterlikvid",null,{"$f":"0.17","v":0.17},"kr per kg mjölk"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Foderkostnad SEK/ECM",null,2.0699999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,"Antal kor som ska rankas",null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O8-W3<0,,O8-W3)","v":0}]
[]
[null,"Grunduppgifter",null,null,null,"Provmjölkning","12-m avkastning",null,null,null,null,null,null,"Resultat - intäkter",null,null,null,null,null,null,"Resultat - ranking",null,null,null,null,null,"Foder"]
[null,"Se-Id","Löpnr","Kort namn","Kalvn.nr","Sen. provmj.datum","Mjölk, kg","ECM, kg","Fett %","kg fett","Protein %","kg protein","kg fett + protein","Intäkt för mjölkråvara och ev stöd","Intäkt med kvalitetstillägg","Intäkt med kvalitet och hållbarhet ","Intäkt med kvalitet, hållbarhet och logistik","Inkl. efterlikvid och konsolidering","Kons mjölkpris per kg mjölk utan tillägg","Kons mjölkpris med tillägg","Rank kg mjölk","Rank kg ECM","rank kg fett + protein","Rank intäkt mjölkråvara","Rank intäkt m fulla tillägg","Rank intäkt inkl efterlikvid - total intäkt","Foderkostnad","Intäkt inkl tillägg minus foder","Rank intäkt - foder"]
[null,"Se-Id","Löpnr","Kort namn","Kalvn.nr","Sen. provmj.datum","Mjölk, kg","ECM, kg","Fett %","kg fett","Protein %","kg protein","kg fett + protein","Intäkt för mjölkråvara","Intäkt med kvalitetstillägg","Intäkt med kvalitet och hållbarhet ","Intäkt med kvalitet, hållbarhet och logistik","Inkl. efterlikvid och konsolidering","Kons mjölkpris per kg mjölk utan tillägg","Kons mjölkpris med tillägg","Rank kg mjölk","Rank kg ECM","rank kg fett + protein","Rank intäkt mjölkråvara","Rank intäkt m fulla tillägg","Rank intäkt inkl efterlikvid - total intäkt","Foderkostnad","Intäkt inkl tillägg minus foder","Rank intäkt - foder"]
[{"$f":"ROW()","v":14},null,null,null,null,"2025-09-23",15697,14760,3.5,548,3.4,538,{"$f":"J14+L14","v":1086},{"$f":"($O$3*J14)+(L14*$O$4)+(G14*($O$5+$O$6))","v":55288.215400000001},{"$f":"N14*(1+$R$3)","v":57499.744016000004},{"$f":"O14+(N14*$R$4)","v":58644.210074780007},{"$f":"P14+(G14*$R$5)","v":64153.857074780004},{"$f":"Q14+(G14*$R$6)","v":66822.347074780002},{"$f":"N14/G14","v":3.5222154169586544},{"$f":"Q14/G14","v":4.0870138927680451},{"$f":"_xlfn.RANK.EQ(G14,G$14:G$63)","v":1},{"$f":"_xlfn.RANK.EQ(H14,H$14:H$63)","v":34},{"$f":"_xlfn.RANK.EQ(M14,M$14:M$63)","v":44},{"$f":"_xlfn.RANK.EQ(N14,N$14:N$63)","v":47},{"$f":"_xlfn.RANK.EQ(Q14,Q$14:Q$63)","v":46},{"$f":"_xlfn.RANK.EQ(R14,R$14:R$63)","v":44},{"$f":"H14*-$O$7","v":-30553.199999999997},{"$f":"R14+AA14","v":36269.147074780005},{"$f":"_xlfn.RANK.EQ(AB14,AB$14:AB$63)","v":47}]
[{"$f":"ROW()","v":15},null,null,null,null,"2025-09-23",15150,16171,4.4000000000000004,663,3.7,558,{"$f":"J15+L15","v":1221},{"$f":"($O$3*J15)+(L15*$O$4)+(G15*($O$5+$O$6))","v":63304.110000000008},{"$f":"N15*(1+$R$3)","v":65836.274400000009},{"$f":"O15+(N15*$R$4)","v":67146.669477000003},{"$f":"P15+(G15*$R$5)","v":72464.319476999997},{"$f":"Q15+(G15*$R$6)","v":75039.819476999997},{"$f":"N15/G15","v":4.1784891089108918},{"$f":"Q15/G15","v":4.7831233978217824},{"$f":"_xlfn.RANK.EQ(G15,G$14:G$63)","v":2},{"$f":"_xlfn.RANK.EQ(H15,H$14:H$63)","v":7},{"$f":"_xlfn.RANK.EQ(M15,M$14:M$63)","v":6},{"$f":"_xlfn.RANK.EQ(N15,N$14:N$63)","v":8},{"$f":"_xlfn.RANK.EQ(Q15,Q$14:Q$63)","v":7},{"$f":"_xlfn.RANK.EQ(R15,R$14:R$63)","v":7},{"$f":"H15*-$O$7","v":-33473.969999999994},{"$f":"R15+AA15","v":41565.849477000003},{"$f":"_xlfn.RANK.EQ(AB15,AB$14:AB$63)","v":7}]
[{"$f":"ROW()","v":16},null,null,null,null,"2025-09-23",15147,16276,4.5999999999999996,694,3.4,522,{"$f":"J16+L16","v":1216},{"$f":"($O$3*J16)+(L16*$O$4)+(G16*($O$5+$O$6))","v":63436.785400000001},{"$f":"N16*(1+$R$3)","v":65974.256816000008},{"$f":"O16+(N16*$R$4)","v":67287.398273780011},{"$f":"P16+(G16*$R$5)","v":72603.995273780005},{"$f":"Q16+(G16*$R$6)","v":75178.98527378001},{"$f":"N16/G16","v":4.1880758830131377},{"$f":"Q16/G16","v":4.7932920891120361},{"$f":"_xlfn.RANK.EQ(G16,G$14:G$63)","v":3},{"$f":"_xlfn.RANK.EQ(H16,H$14:H$63)","v":4},{"$f":"_xlfn.RANK.EQ(M16,M$14:M$63)","v":7},{"$f":"_xlfn.RANK.EQ(N16,N$14:N$63)","v":7},{"$f":"_xlfn.RANK.EQ(Q16,Q$14:Q$63)","v":6},{"$f":"_xlfn.RANK.EQ(R16,R$14:R$63)","v":6},{"$f":"H16*-$O$7","v":-33691.32},{"$f":"R16+AA16","v":41487.66527378001},{"$f":"_xlfn.RANK.EQ(AB16,AB$14:AB$63)","v":8}]
[{"$f":"ROW()","v":17},null,null,null,null,"2025-10-01",14939,14878,3.8,563,3.7,555,{"$f":"J17+L17","v":1118},{"$f":"($O$3*J17)+(L17*$O$4)+(G17*($O$5+$O$6))","v":57186.449799999995},{"$f":"N17*(1+$R$3)","v":59473.907791999998},{"$f":"O17+(N17*$R$4)","v":60657.667302859998},{"$f":"P17+(G17*$R$5)","v":65901.256302859998},{"$f":"Q17+(G17*$R$6)","v":68440.886302860003},{"$f":"N17/G17","v":3.8279971751790614},{"$f":"Q17/G17","v":4.4113566037124308},{"$f":"_xlfn.RANK.EQ(G17,G$14:G$63)","v":4},{"$f":"_xlfn.RANK.EQ(H17,H$14:H$63)","v":22},{"$f":"_xlfn.RANK.EQ(M17,M$14:M$63)","v":34},{"$f":"_xlfn.RANK.EQ(N17,N$14:N$63)","v":41},{"$f":"_xlfn.RANK.EQ(Q17,Q$14:Q$63)","v":35},{"$f":"_xlfn.RANK.EQ(R17,R$14:R$63)","v":35},{"$f":"H17*-$O$7","v":-30797.46},{"$f":"R17+AA17","v":37643.426302860003},{"$f":"_xlfn.RANK.EQ(AB17,AB$14:AB$63)","v":38}]
[{"$f":"ROW()","v":18},null,null,null,null,"2025-09-23",14712,16384,4.7,686,3.8,563,{"$f":"J18+L18","v":1249},{"$f":"($O$3*J18)+(L18*$O$4)+(G18*($O$5+$O$6))","v":65031.648399999998},{"$f":"N18*(1+$R$3)","v":67632.914336000002},{"$f":"O18+(N18*$R$4)","v":68979.069457880003},{"$f":"P18+(G18*$R$5)","v":74142.98145788},{"$f":"Q18+(G18*$R$6)","v":76644.021457879993},{"$f":"N18/G18","v":4.4203132408917885},{"$f":"Q18/G18","v":5.0396262546139203},{"$f":"_xlfn.RANK.EQ(G18,G$14:G$63)","v":5},{"$f":"_xlfn.RANK.EQ(H18,H$14:H$63)","v":1},{"$f":"_xlfn.RANK.EQ(M18,M$14:M$63)","v":2},{"$f":"_xlfn.RANK.EQ(N18,N$14:N$63)","v":3},{"$f":"_xlfn.RANK.EQ(Q18,Q$14:Q$63)","v":3},{"$f":"_xlfn.RANK.EQ(R18,R$14:R$63)","v":3},{"$f":"H18*-$O$7","v":-33914.879999999997},{"$f":"R18+AA18","v":42729.141457879996},{"$f":"_xlfn.RANK.EQ(AB18,AB$14:AB$63)","v":3}]
[{"$f":"ROW()","v":19},null,null,null,null,"2025-10-01",14695,14845,3.9,575,3.7,540,{"$f":"J19+L19","v":1115},{"$f":"($O$3*J19)+(L19*$O$4)+(G19*($O$5+$O$6))","v":57242.798999999999},{"$f":"N19*(1+$R$3)","v":59532.51096},{"$f":"O19+(N19*$R$4)","v":60717.436899300003},{"$f":"P19+(G19*$R$5)","v":65875.381899300002},{"$f":"Q19+(G19*$R$6)","v":68373.531899299996},{"$f":"N19/G19","v":3.8953929227628445},{"$f":"Q19/G19","v":4.4828432731745496},{"$f":"_xlfn.RANK.EQ(G19,G$14:G$63)","v":6},{"$f":"_xlfn.RANK.EQ(H19,H$14:H$63)","v":26},{"$f":"_xlfn.RANK.EQ(M19,M$14:M$63)","v":35},{"$f":"_xlfn.RANK.EQ(N19,N$14:N$63)","v":40},{"$f":"_xlfn.RANK.EQ(Q19,Q$14:Q$63)","v":38},{"$f":"_xlfn.RANK.EQ(R19,R$14:R$63)","v":36},{"$f":"H19*-$O$7","v":-30729.149999999998},{"$f":"R19+AA19","v":37644.381899300002},{"$f":"_xlfn.RANK.EQ(AB19,AB$14:AB$63)","v":37}]
[{"$f":"ROW()","v":20},null,null,null,null,"2025-09-23",14593,16174,4.7,683,3.7,545,{"$f":"J20+L20","v":1228},{"$f":"($O$3*J20)+(L20*$O$4)+(G20*($O$5+$O$6))","v":64011.152600000001},{"$f":"N20*(1+$R$3)","v":66571.598704000004},{"$f":"O20+(N20*$R$4)","v":67896.629562820002},{"$f":"P20+(G20*$R$5)","v":73018.772562819999},{"$f":"Q20+(G20*$R$6)","v":75499.582562819996},{"$f":"N20/G20","v":4.3864286027547452},{"$f":"Q20/G20","v":5.0036848189419585},{"$f":"_xlfn.RANK.EQ(G20,G$14:G$63)","v":7},{"$f":"_xlfn.RANK.EQ(H20,H$14:H$63)","v":6},{"$f":"_xlfn.RANK.EQ(M20,M$14:M$63)","v":5},{"$f":"_xlfn.RANK.EQ(N20,N$14:N$63)","v":5},{"$f":"_xlfn.RANK.EQ(Q20,Q$14:Q$63)","v":5},{"$f":"_xlfn.RANK.EQ(R20,R$14:R$63)","v":5},{"$f":"H20*-$O$7","v":-33480.18},{"$f":"R20+AA20","v":42019.402562819996},{"$f":"_xlfn.RANK.EQ(AB20,AB$14:AB$63)","v":5}]
[{"$f":"ROW()","v":21},null,null,null,null,"2025-09-23",14527,15501,4.5999999999999996,661,3.4,494,{"$f":"J21+L21","v":1155},{"$f":"($O$3*J21)+(L21*$O$4)+(G21*($O$5+$O$6))","v":60243.921399999999},{"$f":"N21*(1+$R$3)","v":62653.678255999999},{"$f":"O21+(N21*$R$4)","v":63900.727428979997},{"$f":"P21+(G21*$R$5)","v":68999.704428979996},{"$f":"Q21+(G21*$R$6)","v":71469.294428979993},{"$f":"N21/G21","v":4.1470311420114268},{"$f":"Q21/G21","v":4.7497559323315199},{"$f":"_xlfn.RANK.EQ(G21,G$14:G$63)","v":8},{"$f":"_xlfn.RANK.EQ(H21,H$14:H$63)","v":9},{"$f":"_xlfn.RANK.EQ(M21,M$14:M$63)","v":13},{"$f":"_xlfn.RANK.EQ(N21,N$14:N$63)","v":17},{"$f":"_xlfn.RANK.EQ(Q21,Q$14:Q$63)","v":13},{"$f":"_xlfn.RANK.EQ(R21,R$14:R$63)","v":12},{"$f":"H21*-$O$7","v":-32087.069999999996},{"$f":"R21+AA21","v":39382.22442898},{"$f":"_xlfn.RANK.EQ(AB21,AB$14:AB$63)","v":20}]
[{"$f":"ROW()","v":22},null,null,null,null,"2025-09-23",14522,15110,4.2,615,3.6,517,{"$f":"J22+L22","v":1132},{"$f":"($O$3*J22)+(L22*$O$4)+(G22*($O$5+$O$6))","v":58583.330399999999},{"$f":"N22*(1+$R$3)","v":60926.663615999998},{"$f":"O22+(N22*$R$4)","v":62139.338555279995},{"$f":"P22+(G22*$R$5)","v":67236.560555279997},{"$f":"Q22+(G22*$R$6)","v":69705.300555280002},{"$f":"N22/G22","v":4.0341089657072029},{"$f":"Q22/G22","v":4.6299793799256301},{"$f":"_xlfn.RANK.EQ(G22,G$14:G$63)","v":9},{"$f":"_xlfn.RANK.EQ(H22,H$14:H$63)","v":12},{"$f":"_xlfn.RANK.EQ(M22,M$14:M$63)","v":27},{"$f":"_xlfn.RANK.EQ(N22,N$14:N$63)","v":31},{"$f":"_xlfn.RANK.EQ(Q22,Q$14:Q$63)","v":28},{"$f":"_xlfn.RANK.EQ(R22,R$14:R$63)","v":28},{"$f":"H22*-$O$7","v":-31277.699999999997},{"$f":"R22+AA22","v":38427.600555280005},{"$f":"_xlfn.RANK.EQ(AB22,AB$14:AB$63)","v":32}]
[{"$f":"ROW()","v":23},null,null,null,null,"2025-09-23",14477,14776,4.2,605,3.4,490,{"$f":"J23+L23","v":1095},{"$f":"($O$3*J23)+(L23*$O$4)+(G23*($O$5+$O$6))","v":56690.431399999994},{"$f":"N23*(1+$R$3)","v":58958.048655999999},{"$f":"O23+(N23*$R$4)","v":60131.540585980001},{"$f":"P23+(G23*$R$5)","v":65212.967585980005},{"$f":"Q23+(G23*$R$6)","v":67674.057585980001},{"$f":"N23/G23","v":3.9158963459280232},{"$f":"Q23/G23","v":4.504591254125855},{"$f":"_xlfn.RANK.EQ(G23,G$14:G$63)","v":10},{"$f":"_xlfn.RANK.EQ(H23,H$14:H$63)","v":32},{"$f":"_xlfn.RANK.EQ(M23,M$14:M$63)","v":41},{"$f":"_xlfn.RANK.EQ(N23,N$14:N$63)","v":43},{"$f":"_xlfn.RANK.EQ(Q23,Q$14:Q$63)","v":43},{"$f":"_xlfn.RANK.EQ(R23,R$14:R$63)","v":41},{"$f":"H23*-$O$7","v":-30586.319999999996},{"$f":"R23+AA23","v":37087.737585980009},{"$f":"_xlfn.RANK.EQ(AB23,AB$14:AB$63)","v":43}]
[{"$f":"ROW()","v":24},null,null,null,null,"2025-09-23",14331,16304,4.5999999999999996,659,4.2,609,{"$f":"J24+L24","v":1268},{"$f":"($O$3*J24)+(L24*$O$4)+(G24*($O$5+$O$6))","v":65710.764200000005},{"$f":"N24*(1+$R$3)","v":68339.194768000001},{"$f":"O24+(N24*$R$4)","v":69699.407586939997},{"$f":"P24+(G24*$R$5)","v":74729.588586939994},{"$f":"Q24+(G24*$R$6)","v":77165.858586939998},{"$f":"N24/G24","v":4.5852183518247163},{"$f":"Q24/G24","v":5.2145411057804756},{"$f":"_xlfn.RANK.EQ(G24,G$14:G$63)","v":11},{"$f":"_xlfn.RANK.EQ(H24,H$14:H$63)","v":3},{"$f":"_xlfn.RANK.EQ(M24,M$14:M$63)","v":1},{"$f":"_xlfn.RANK.EQ(N24,N$14:N$63)","v":1},{"$f":"_xlfn.RANK.EQ(Q24,Q$14:Q$63)","v":1},{"$f":"_xlfn.RANK.EQ(R24,R$14:R$63)","v":1},{"$f":"H24*-$O$7","v":-33749.279999999999},{"$f":"R24+AA24","v":43416.578586939999},{"$f":"_xlfn.RANK.EQ(AB24,AB$14:AB$63)","v":1}]
[{"$f":"ROW()","v":25},null,null,null,null,"2025-09-23",14276,15098,4.4000000000000004,630,3.5,498,{"$f":"J25+L25","v":1128},{"$f":"($O$3*J25)+(L25*$O$4)+(G25*($O$5+$O$6))","v":58628.0432},{"$f":"N25*(1+$R$3)","v":60973.164928000006},{"$f":"O25+(N25*$R$4)","v":62186.765422240009},{"$f":"P25+(G25*$R$5)","v":67197.641422240005},{"$f":"Q25+(G25*$R$6)","v":69624.561422240004},{"$f":"N25/G25","v":4.1067556178201174},{"$f":"Q25/G25","v":4.7070356838217995},{"$f":"_xlfn.RANK.EQ(G25,G$14:G$63)","v":12},{"$f":"_xlfn.RANK.EQ(H25,H$14:H$63)","v":13},{"$f":"_xlfn.RANK.EQ(M25,M$14:M$63)","v":33},{"$f":"_xlfn.RANK.EQ(N25,N$14:N$63)","v":30},{"$f":"_xlfn.RANK.EQ(Q25,Q$14:Q$63)","v":29},{"$f":"_xlfn.RANK.EQ(R25,R$14:R$63)","v":29},{"$f":"H25*-$O$7","v":-31252.859999999997},{"$f":"R25+AA25","v":38371.701422240003},{"$f":"_xlfn.RANK.EQ(AB25,AB$14:AB$63)","v":33}]
[{"$f":"ROW()","v":26},null,null,null,null,"2025-09-23",14257,14426,4.0999999999999996,587,3.4,480,{"$f":"J26+L26","v":1067},{"$f":"($O$3*J26)+(L26*$O$4)+(G26*($O$5+$O$6))","v":55175.5674},{"$f":"N26*(1+$R$3)","v":57382.590096},{"$f":"O26+(N26*$R$4)","v":58524.724341180001},{"$f":"P26+(G26*$R$5)","v":63528.931341180003},{"$f":"Q26+(G26*$R$6)","v":65952.621341179998},{"$f":"N26/G26","v":3.8700685557971521},{"$f":"Q26/G26","v":4.4559817171340397},{"$f":"_xlfn.RANK.EQ(G26,G$14:G$63)","v":13},{"$f":"_xlfn.RANK.EQ(H26,H$14:H$63)","v":43},{"$f":"_xlfn.RANK.EQ(M26,M$14:M$63)","v":49},{"$f":"_xlfn.RANK.EQ(N26,N$14:N$63)","v":48},{"$f":"_xlfn.RANK.EQ(Q26,Q$14:Q$63)","v":48},{"$f":"_xlfn.RANK.EQ(R26,R$14:R$63)","v":48},{"$f":"H26*-$O$7","v":-29861.819999999996},{"$f":"R26+AA26","v":36090.801341180006},{"$f":"_xlfn.RANK.EQ(AB26,AB$14:AB$63)","v":49}]
[{"$f":"ROW()","v":27},null,null,null,null,"2025-09-23",14237,16246,4.9000000000000004,694,3.9,548,{"$f":"J27+L27","v":1242},{"$f":"($O$3*J27)+(L27*$O$4)+(G27*($O$5+$O$6))","v":64900.663400000005},{"$f":"N27*(1+$R$3)","v":67496.68993600001},{"$f":"O27+(N27*$R$4)","v":68840.133668380004},{"$f":"P27+(G27*$R$5)","v":73837.320668380009},{"$f":"Q27+(G27*$R$6)","v":76257.610668380003},{"$f":"N27/G27","v":4.5585912341083095},{"$f":"Q27/G27","v":5.1862977220186846},{"$f":"_xlfn.RANK.EQ(G27,G$14:G$63)","v":14},{"$f":"_xlfn.RANK.EQ(H27,H$14:H$63)","v":5},{"$f":"_xlfn.RANK.EQ(M27,M$14:M$63)","v":4},{"$f":"_xlfn.RANK.EQ(N27,N$14:N$63)","v":4},{"$f":"_xlfn.RANK.EQ(Q27,Q$14:Q$63)","v":4},{"$f":"_xlfn.RANK.EQ(R27,R$14:R$63)","v":4},{"$f":"H27*-$O$7","v":-33629.219999999994},{"$f":"R27+AA27","v":42628.390668380009},{"$f":"_xlfn.RANK.EQ(AB27,AB$14:AB$63)","v":4}]
[{"$f":"ROW()","v":28},null,null,null,null,"2025-09-23",14204,14337,4,569,3.5,500,{"$f":"J28+L28","v":1069},{"$f":"($O$3*J28)+(L28*$O$4)+(G28*($O$5+$O$6))","v":55067.692799999997},{"$f":"N28*(1+$R$3)","v":57270.400512},{"$f":"O28+(N28*$R$4)","v":58410.301752960004},{"$f":"P28+(G28*$R$5)","v":63395.905752960003},{"$f":"Q28+(G28*$R$6)","v":65810.585752960003},{"$f":"N28/G28","v":3.8769144466347507},{"$f":"Q28/G28","v":4.4632431535454806},{"$f":"_xlfn.RANK.EQ(G28,G$14:G$63)","v":15},{"$f":"_xlfn.RANK.EQ(H28,H$14:H$63)","v":47},{"$f":"_xlfn.RANK.EQ(M28,M$14:M$63)","v":48},{"$f":"_xlfn.RANK.EQ(N28,N$14:N$63)","v":49},{"$f":"_xlfn.RANK.EQ(Q28,Q$14:Q$63)","v":49},{"$f":"_xlfn.RANK.EQ(R28,R$14:R$63)","v":49},{"$f":"H28*-$O$7","v":-29677.589999999997},{"$f":"R28+AA28","v":36132.995752960007},{"$f":"_xlfn.RANK.EQ(AB28,AB$14:AB$63)","v":48}]
[{"$f":"ROW()","v":29},null,null,null,null,"2025-10-01",14199,14985,4.3,606,3.7,525,{"$f":"J29+L29","v":1131},{"$f":"($O$3*J29)+(L29*$O$4)+(G29*($O$5+$O$6))","v":58501.741800000003},{"$f":"N29*(1+$R$3)","v":60841.811472000009},{"$f":"O29+(N29*$R$4)","v":62052.797527260009},{"$f":"P29+(G29*$R$5)","v":67036.646527260003},{"$f":"Q29+(G29*$R$6)","v":69450.476527260005},{"$f":"N29/G29","v":4.1201311219099939},{"$f":"Q29/G29","v":4.7212230810099305},{"$f":"_xlfn.RANK.EQ(G29,G$14:G$63)","v":16},{"$f":"_xlfn.RANK.EQ(H29,H$14:H$63)","v":18},{"$f":"_xlfn.RANK.EQ(M29,M$14:M$63)","v":28},{"$f":"_xlfn.RANK.EQ(N29,N$14:N$63)","v":33},{"$f":"_xlfn.RANK.EQ(Q29,Q$14:Q$63)","v":32},{"$f":"_xlfn.RANK.EQ(R29,R$14:R$63)","v":30},{"$f":"H29*-$O$7","v":-31018.949999999997},{"$f":"R29+AA29","v":38431.526527260008},{"$f":"_xlfn.RANK.EQ(AB29,AB$14:AB$63)","v":31}]
[{"$f":"ROW()","v":30},null,null,null,null,"2025-09-23",14125,16380,5.0999999999999996,722,3.7,524,{"$f":"J30+L30","v":1246},{"$f":"($O$3*J30)+(L30*$O$4)+(G30*($O$5+$O$6))","v":65456.224999999991},{"$f":"N30*(1+$R$3)","v":68074.473999999987},{"$f":"O30+(N30*$R$4)","v":69429.417857499982},{"$f":"P30+(G30*$R$5)","v":74387.292857499982},{"$f":"Q30+(G30*$R$6)","v":76788.542857499982},{"$f":"N30/G30","v":4.6340690265486719},{"$f":"Q30/G30","v":5.2663570164601756},{"$f":"_xlfn.RANK.EQ(G30,G$14:G$63)","v":17},{"$f":"_xlfn.RANK.EQ(H30,H$14:H$63)","v":2},{"$f":"_xlfn.RANK.EQ(M30,M$14:M$63)","v":3},{"$f":"_xlfn.RANK.EQ(N30,N$14:N$63)","v":2},{"$f":"_xlfn.RANK.EQ(Q30,Q$14:Q$63)","v":2},{"$f":"_xlfn.RANK.EQ(R30,R$14:R$63)","v":2},{"$f":"H30*-$O$7","v":-33906.6},{"$f":"R30+AA30","v":42881.942857499984},{"$f":"_xlfn.RANK.EQ(AB30,AB$14:AB$63)","v":2}]
[{"$f":"ROW()","v":31},null,null,null,null,"2025-09-23",14059,15137,4.5999999999999996,641,3.5,493,{"$f":"J31+L31","v":1134},{"$f":"($O$3*J31)+(L31*$O$4)+(G31*($O$5+$O$6))","v":59099.813799999996},{"$f":"N31*(1+$R$3)","v":61463.806352},{"$f":"O31+(N31*$R$4)","v":62687.172497660002},{"$f":"P31+(G31*$R$5)","v":67621.881497659997},{"$f":"Q31+(G31*$R$6)","v":70011.911497659996},{"$f":"N31/G31","v":4.2036996799203354},{"$f":"Q31/G31","v":4.8098642504914997},{"$f":"_xlfn.RANK.EQ(G31,G$14:G$63)","v":18},{"$f":"_xlfn.RANK.EQ(H31,H$14:H$63)","v":11},{"$f":"_xlfn.RANK.EQ(M31,M$14:M$63)","v":25},{"$f":"_xlfn.RANK.EQ(N31,N$14:N$63)","v":29},{"$f":"_xlfn.RANK.EQ(Q31,Q$14:Q$63)","v":26},{"$f":"_xlfn.RANK.EQ(R31,R$14:R$63)","v":26},{"$f":"H31*-$O$7","v":-31333.589999999997},{"$f":"R31+AA31","v":38678.321497659999},{"$f":"_xlfn.RANK.EQ(AB31,AB$14:AB$63)","v":29}]
[{"$f":"ROW()","v":32},null,null,null,null,"2025-09-23",14024,14298,4.0999999999999996,581,3.4,480,{"$f":"J32+L32","v":1061},{"$f":"($O$3*J32)+(L32*$O$4)+(G32*($O$5+$O$6))","v":54868.256799999996},{"$f":"N32*(1+$R$3)","v":57062.987071999996},{"$f":"O32+(N32*$R$4)","v":58198.759987759993},{"$f":"P32+(G32*$R$5)","v":63121.183987759992},{"$f":"Q32+(G32*$R$6)","v":65505.263987759994},{"$f":"N32/G32","v":3.912454135767256},{"$f":"Q32/G32","v":4.5009401018083279},{"$f":"_xlfn.RANK.EQ(G32,G$14:G$63)","v":19},{"$f":"_xlfn.RANK.EQ(H32,H$14:H$63)","v":50},{"$f":"_xlfn.RANK.EQ(M32,M$14:M$63)","v":50},{"$f":"_xlfn.RANK.EQ(N32,N$14:N$63)","v":50},{"$f":"_xlfn.RANK.EQ(Q32,Q$14:Q$63)","v":50},{"$f":"_xlfn.RANK.EQ(R32,R$14:R$63)","v":50},{"$f":"H32*-$O$7","v":-29596.859999999997},{"$f":"R32+AA32","v":35908.403987760001},{"$f":"_xlfn.RANK.EQ(AB32,AB$14:AB$63)","v":50}]
[{"$f":"ROW()","v":33},null,null,null,null,"2025-09-23",13855,14802,4.5999999999999996,631,3.4,472,{"$f":"J33+L33","v":1103},{"$f":"($O$3*J33)+(L33*$O$4)+(G33*($O$5+$O$6))","v":57532.911},{"$f":"N33*(1+$R$3)","v":59834.227440000002},{"$f":"O33+(N33*$R$4)","v":61025.158697700004},{"$f":"P33+(G33*$R$5)","v":65888.263697700007},{"$f":"Q33+(G33*$R$6)","v":68243.613697700013},{"$f":"N33/G33","v":4.1525016961385779},{"$f":"Q33/G33","v":4.7555585490941903},{"$f":"_xlfn.RANK.EQ(G33,G$14:G$63)","v":20},{"$f":"_xlfn.RANK.EQ(H33,H$14:H$63)","v":31},{"$f":"_xlfn.RANK.EQ(M33,M$14:M$63)","v":40},{"$f":"_xlfn.RANK.EQ(N33,N$14:N$63)","v":37},{"$f":"_xlfn.RANK.EQ(Q33,Q$14:Q$63)","v":36},{"$f":"_xlfn.RANK.EQ(R33,R$14:R$63)","v":37},{"$f":"H33*-$O$7","v":-30640.14},{"$f":"R33+AA33","v":37603.473697700014},{"$f":"_xlfn.RANK.EQ(AB33,AB$14:AB$63)","v":40}]
[{"$f":"ROW()","v":34},null,null,null,null,"2025-10-01",13728,14573,4.2,581,3.8,526,{"$f":"J34+L34","v":1107},{"$f":"($O$3*J34)+(L34*$O$4)+(G34*($O$5+$O$6))","v":57153.609599999996},{"$f":"N34*(1+$R$3)","v":59439.753983999995},{"$f":"O34+(N34*$R$4)","v":60622.833702719996},{"$f":"P34+(G34*$R$5)","v":65441.361702719994},{"$f":"Q34+(G34*$R$6)","v":67775.121702719989},{"$f":"N34/G34","v":4.1632874125874126},{"$f":"Q34/G34","v":4.7669989585314685},{"$f":"_xlfn.RANK.EQ(G34,G$14:G$63)","v":21},{"$f":"_xlfn.RANK.EQ(H34,H$14:H$63)","v":39},{"$f":"_xlfn.RANK.EQ(M34,M$14:M$63)","v":38},{"$f":"_xlfn.RANK.EQ(N34,N$14:N$63)","v":42},{"$f":"_xlfn.RANK.EQ(Q34,Q$14:Q$63)","v":40},{"$f":"_xlfn.RANK.EQ(R34,R$14:R$63)","v":40},{"$f":"H34*-$O$7","v":-30166.109999999997},{"$f":"R34+AA34","v":37609.011702719989},{"$f":"_xlfn.RANK.EQ(AB34,AB$14:AB$63)","v":39}]
[{"$f":"ROW()","v":35},null,null,null,null,"2025-10-01",13611,14972,4.4000000000000004,605,4,545,{"$f":"J35+L35","v":1150},{"$f":"($O$3*J35)+(L35*$O$4)+(G35*($O$5+$O$6))","v":59541.62019999999},{"$f":"N35*(1+$R$3)","v":61923.285007999992},{"$f":"O35+(N35*$R$4)","v":63155.796546139994},{"$f":"P35+(G35*$R$5)","v":67933.257546139997},{"$f":"Q35+(G35*$R$6)","v":70247.127546139993},{"$f":"N35/G35","v":4.3745220924252433},{"$f":"Q35/G35","v":4.9910555834354566},{"$f":"_xlfn.RANK.EQ(G35,G$14:G$63)","v":22},{"$f":"_xlfn.RANK.EQ(H35,H$14:H$63)","v":19},{"$f":"_xlfn.RANK.EQ(M35,M$14:M$63)","v":17},{"$f":"_xlfn.RANK.EQ(N35,N$14:N$63)","v":26},{"$f":"_xlfn.RANK.EQ(Q35,Q$14:Q$63)","v":24},{"$f":"_xlfn.RANK.EQ(R35,R$14:R$63)","v":20},{"$f":"H35*-$O$7","v":-30992.039999999997},{"$f":"R35+AA35","v":39255.087546139999},{"$f":"_xlfn.RANK.EQ(AB35,AB$14:AB$63)","v":23}]
[{"$f":"ROW()","v":36},null,null,null,null,"2025-10-01",13494,14986,4.5999999999999996,617,3.9,531,{"$f":"J36+L36","v":1148},{"$f":"($O$3*J36)+(L36*$O$4)+(G36*($O$5+$O$6))","v":59616.720799999996},{"$f":"N36*(1+$R$3)","v":62001.389631999999},{"$f":"O36+(N36*$R$4)","v":63235.455752559996},{"$f":"P36+(G36*$R$5)","v":67971.849752559996},{"$f":"Q36+(G36*$R$6)","v":70265.829752559992},{"$f":"N36/G36","v":4.4180169556840072},{"$f":"Q36/G36","v":5.0371905848940264},{"$f":"_xlfn.RANK.EQ(G36,G$14:G$63)","v":23},{"$f":"_xlfn.RANK.EQ(H36,H$14:H$63)","v":17},{"$f":"_xlfn.RANK.EQ(M36,M$14:M$63)","v":18},{"$f":"_xlfn.RANK.EQ(N36,N$14:N$63)","v":24},{"$f":"_xlfn.RANK.EQ(Q36,Q$14:Q$63)","v":21},{"$f":"_xlfn.RANK.EQ(R36,R$14:R$63)","v":19},{"$f":"H36*-$O$7","v":-31021.019999999997},{"$f":"R36+AA36","v":39244.809752559995},{"$f":"_xlfn.RANK.EQ(AB36,AB$14:AB$63)","v":24}]
[{"$f":"ROW()","v":37},null,null,null,null,"2025-10-01",13460,14600,4.4000000000000004,590,3.9,524,{"$f":"J37+L37","v":1114},{"$f":"($O$3*J37)+(L37*$O$4)+(G37*($O$5+$O$6))","v":57661.332000000002},{"$f":"N37*(1+$R$3)","v":59967.785280000004},{"$f":"O37+(N37*$R$4)","v":61161.374852400004},{"$f":"P37+(G37*$R$5)","v":65885.834852400003},{"$f":"Q37+(G37*$R$6)","v":68174.0348524},{"$f":"N37/G37","v":4.2839028231797922},{"$f":"Q37/G37","v":4.8949357245468059},{"$f":"_xlfn.RANK.EQ(G37,G$14:G$63)","v":24},{"$f":"_xlfn.RANK.EQ(H37,H$14:H$63)","v":37},{"$f":"_xlfn.RANK.EQ(M37,M$14:M$63)","v":36},{"$f":"_xlfn.RANK.EQ(N37,N$14:N$63)","v":35},{"$f":"_xlfn.RANK.EQ(Q37,Q$14:Q$63)","v":37},{"$f":"_xlfn.RANK.EQ(R37,R$14:R$63)","v":38},{"$f":"H37*-$O$7","v":-30221.999999999996},{"$f":"R37+AA37","v":37952.0348524},{"$f":"_xlfn.RANK.EQ(AB37,AB$14:AB$63)","v":35}]
[{"$f":"ROW()","v":38},null,null,null,null,"2025-09-23",13442,14330,4.4000000000000004,590,3.6,489,{"$f":"J38+L38","v":1079},{"$f":"($O$3*J38)+(L38*$O$4)+(G38*($O$5+$O$6))","v":55978.854400000004},{"$f":"N38*(1+$R$3)","v":58218.008576000007},{"$f":"O38+(N38*$R$4)","v":59376.770862080004},{"$f":"P38+(G38*$R$5)","v":64094.912862080004},{"$f":"Q38+(G38*$R$6)","v":66380.052862080003},{"$f":"N38/G38","v":4.1644736199970245},{"$f":"Q38/G38","v":4.7682571687308437},{"$f":"_xlfn.RANK.EQ(G38,G$14:G$63)","v":25},{"$f":"_xlfn.RANK.EQ(H38,H$14:H$63)","v":48},{"$f":"_xlfn.RANK.EQ(M38,M$14:M$63)","v":46},{"$f":"_xlfn.RANK.EQ(N38,N$14:N$63)","v":46},{"$f":"_xlfn.RANK.EQ(Q38,Q$14:Q$63)","v":47},{"$f":"_xlfn.RANK.EQ(R38,R$14:R$63)","v":47},{"$f":"H38*-$O$7","v":-29663.1},{"$f":"R38+AA38","v":36716.952862080005},{"$f":"_xlfn.RANK.EQ(AB38,AB$14:AB$63)","v":46}]
[{"$f":"ROW()","v":39},null,null,null,null,"2025-09-23",13265,15202,5,661,3.7,497,{"$f":"J39+L39","v":1158},{"$f":"($O$3*J39)+(L39*$O$4)+(G39*($O$5+$O$6))","v":60681.023000000001},{"$f":"N39*(1+$R$3)","v":63108.263920000005},{"$f":"O39+(N39*$R$4)","v":64364.361096100009},{"$f":"P39+(G39*$R$5)","v":69020.376096100008},{"$f":"Q39+(G39*$R$6)","v":71275.426096100011},{"$f":"N39/G39","v":4.5745211458725974},{"$f":"Q39/G39","v":5.2031945794270644},{"$f":"_xlfn.RANK.EQ(G39,G$14:G$63)","v":26},{"$f":"_xlfn.RANK.EQ(H39,H$14:H$63)","v":10},{"$f":"_xlfn.RANK.EQ(M39,M$14:M$63)","v":12},{"$f":"_xlfn.RANK.EQ(N39,N$14:N$63)","v":14},{"$f":"_xlfn.RANK.EQ(Q39,Q$14:Q$63)","v":12},{"$f":"_xlfn.RANK.EQ(R39,R$14:R$63)","v":13},{"$f":"H39*-$O$7","v":-31468.139999999996},{"$f":"R39+AA39","v":39807.286096100011},{"$f":"_xlfn.RANK.EQ(AB39,AB$14:AB$63)","v":16}]
[{"$f":"ROW()","v":40},null,null,null,null,"2025-09-23",13253,14350,4.5,601,3.6,481,{"$f":"J40+L40","v":1082},{"$f":"($O$3*J40)+(L40*$O$4)+(G40*($O$5+$O$6))","v":56299.564599999998},{"$f":"N40*(1+$R$3)","v":58551.547184000003},{"$f":"O40+(N40*$R$4)","v":59716.948171219999},{"$f":"P40+(G40*$R$5)","v":64368.751171219999},{"$f":"Q40+(G40*$R$6)","v":66621.761171220001},{"$f":"N40/G40","v":4.2480619180562886},{"$f":"Q40/G40","v":4.8569192764823059},{"$f":"_xlfn.RANK.EQ(G40,G$14:G$63)","v":27},{"$f":"_xlfn.RANK.EQ(H40,H$14:H$63)","v":46},{"$f":"_xlfn.RANK.EQ(M40,M$14:M$63)","v":45},{"$f":"_xlfn.RANK.EQ(N40,N$14:N$63)","v":45},{"$f":"_xlfn.RANK.EQ(Q40,Q$14:Q$63)","v":44},{"$f":"_xlfn.RANK.EQ(R40,R$14:R$63)","v":45},{"$f":"H40*-$O$7","v":-29704.499999999996},{"$f":"R40+AA40","v":36917.261171220001},{"$f":"_xlfn.RANK.EQ(AB40,AB$14:AB$63)","v":44}]
[{"$f":"ROW()","v":41},null,null,null,null,"2025-09-23",13156,15098,4.7,614,4.3,561,{"$f":"J41+L41","v":1175},{"$f":"($O$3*J41)+(L41*$O$4)+(G41*($O$5+$O$6))","v":60960.109199999999},{"$f":"N41*(1+$R$3)","v":63398.513568000002},{"$f":"O41+(N41*$R$4)","v":64660.387828440005},{"$f":"P41+(G41*$R$5)","v":69278.143828440006},{"$f":"Q41+(G41*$R$6)","v":71514.663828440011},{"$f":"N41/G41","v":4.6336355427181513},{"$f":"Q41/G41","v":5.2658972201611434},{"$f":"_xlfn.RANK.EQ(G41,G$14:G$63)","v":28},{"$f":"_xlfn.RANK.EQ(H41,H$14:H$63)","v":13},{"$f":"_xlfn.RANK.EQ(M41,M$14:M$63)","v":11},{"$f":"_xlfn.RANK.EQ(N41,N$14:N$63)","v":11},{"$f":"_xlfn.RANK.EQ(Q41,Q$14:Q$63)","v":11},{"$f":"_xlfn.RANK.EQ(R41,R$14:R$63)","v":11},{"$f":"H41*-$O$7","v":-31252.859999999997},{"$f":"R41+AA41","v":40261.80382844001},{"$f":"_xlfn.RANK.EQ(AB41,AB$14:AB$63)","v":11}]
[{"$f":"ROW()","v":42},null,null,null,null,"2025-10-01",13113,14598,4.4000000000000004,582,4.2,548,{"$f":"J42+L42","v":1130},{"$f":"($O$3*J42)+(L42*$O$4)+(G42*($O$5+$O$6))","v":58416.566600000006},{"$f":"N42*(1+$R$3)","v":60753.229264000009},{"$f":"O42+(N42*$R$4)","v":61962.45219262001},{"$f":"P42+(G42*$R$5)","v":66565.115192620011},{"$f":"Q42+(G42*$R$6)","v":68794.325192620017},{"$f":"N42/G42","v":4.4548590406466868},{"$f":"Q42/G42","v":5.0762689844139413},{"$f":"_xlfn.RANK.EQ(G42,G$14:G$63)","v":29},{"$f":"_xlfn.RANK.EQ(H42,H$14:H$63)","v":38},{"$f":"_xlfn.RANK.EQ(M42,M$14:M$63)","v":32},{"$f":"_xlfn.RANK.EQ(N42,N$14:N$63)","v":34},{"$f":"_xlfn.RANK.EQ(Q42,Q$14:Q$63)","v":34},{"$f":"_xlfn.RANK.EQ(R42,R$14:R$63)","v":34},{"$f":"H42*-$O$7","v":-30217.859999999997},{"$f":"R42+AA42","v":38576.465192620017},{"$f":"_xlfn.RANK.EQ(AB42,AB$14:AB$63)","v":30}]
[{"$f":"ROW()","v":43},null,null,null,null,"2025-10-01",13035,14514,4.7,608,3.8,498,{"$f":"J43+L43","v":1106},{"$f":"($O$3*J43)+(L43*$O$4)+(G43*($O$5+$O$6))","v":57590.867000000006},{"$f":"N43*(1+$R$3)","v":59894.501680000008},{"$f":"O43+(N43*$R$4)","v":61086.632626900006},{"$f":"P43+(G43*$R$5)","v":65661.917626900002},{"$f":"Q43+(G43*$R$6)","v":67877.867626899999},{"$f":"N43/G43","v":4.4181716148830077},{"$f":"Q43/G43","v":5.037354631906406},{"$f":"_xlfn.RANK.EQ(G43,G$14:G$63)","v":30},{"$f":"_xlfn.RANK.EQ(H43,H$14:H$63)","v":42},{"$f":"_xlfn.RANK.EQ(M43,M$14:M$63)","v":39},{"$f":"_xlfn.RANK.EQ(N43,N$14:N$63)","v":36},{"$f":"_xlfn.RANK.EQ(Q43,Q$14:Q$63)","v":39},{"$f":"_xlfn.RANK.EQ(R43,R$14:R$63)","v":39},{"$f":"H43*-$O$7","v":-30043.979999999996},{"$f":"R43+AA43","v":37833.887626900003},{"$f":"_xlfn.RANK.EQ(AB43,AB$14:AB$63)","v":36}]
[{"$f":"ROW()","v":44},null,null,null,null,"2025-09-23",12972,14761,5,653,3.6,461,{"$f":"J44+L44","v":1114},{"$f":"($O$3*J44)+(L44*$O$4)+(G44*($O$5+$O$6))","v":58532.340400000001},{"$f":"N44*(1+$R$3)","v":60873.634016000004},{"$f":"O44+(N44*$R$4)","v":62085.253462280001},{"$f":"P44+(G44*$R$5)","v":66638.425462280007},{"$f":"Q44+(G44*$R$6)","v":68843.665462280012},{"$f":"N44/G44","v":4.5122063213074313},{"$f":"Q44/G44","v":5.1370972450107928},{"$f":"_xlfn.RANK.EQ(G44,G$14:G$63)","v":31},{"$f":"_xlfn.RANK.EQ(H44,H$14:H$63)","v":33},{"$f":"_xlfn.RANK.EQ(M44,M$14:M$63)","v":36},{"$f":"_xlfn.RANK.EQ(N44,N$14:N$63)","v":32},{"$f":"_xlfn.RANK.EQ(Q44,Q$14:Q$63)","v":33},{"$f":"_xlfn.RANK.EQ(R44,R$14:R$63)","v":33},{"$f":"H44*-$O$7","v":-30555.269999999997},{"$f":"R44+AA44","v":38288.395462280016},{"$f":"_xlfn.RANK.EQ(AB44,AB$14:AB$63)","v":34}]
[{"$f":"ROW()","v":45},null,null,null,null,"2025-09-23",12949,14303,4.7,615,3.6,463,{"$f":"J45+L45","v":1078},{"$f":"($O$3*J45)+(L45*$O$4)+(G45*($O$5+$O$6))","v":56345.691800000001},{"$f":"N45*(1+$R$3)","v":58599.519472},{"$f":"O45+(N45*$R$4)","v":59765.875292260003},{"$f":"P45+(G45*$R$5)","v":64310.974292260005},{"$f":"Q45+(G45*$R$6)","v":66512.30429226},{"$f":"N45/G45","v":4.3513546837593635},{"$f":"Q45/G45","v":4.9664819130635571},{"$f":"_xlfn.RANK.EQ(G45,G$14:G$63)","v":32},{"$f":"_xlfn.RANK.EQ(H45,H$14:H$63)","v":49},{"$f":"_xlfn.RANK.EQ(M45,M$14:M$63)","v":47},{"$f":"_xlfn.RANK.EQ(N45,N$14:N$63)","v":44},{"$f":"_xlfn.RANK.EQ(Q45,Q$14:Q$63)","v":45},{"$f":"_xlfn.RANK.EQ(R45,R$14:R$63)","v":46},{"$f":"H45*-$O$7","v":-29607.21},{"$f":"R45+AA45","v":36905.094292260001},{"$f":"_xlfn.RANK.EQ(AB45,AB$14:AB$63)","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,"2025-10-01",12887,14962,5.2,668,3.6,466,{"$f":"J46+L46","v":1134},{"$f":"($O$3*J46)+(L46*$O$4)+(G46*($O$5+$O$6))","v":59696.293400000002},{"$f":"N46*(1+$R$3)","v":62084.145136000006},{"$f":"O46+(N46*$R$4)","v":63319.858409380009},{"$f":"P46+(G46*$R$5)","v":67843.195409380016},{"$f":"Q46+(G46*$R$6)","v":70033.98540938001},{"$f":"N46/G46","v":4.6322878404593775},{"$f":"Q46/G46","v":5.2644677123752635},{"$f":"_xlfn.RANK.EQ(G46,G$14:G$63)","v":33},{"$f":"_xlfn.RANK.EQ(H46,H$14:H$63)","v":20},{"$f":"_xlfn.RANK.EQ(M46,M$14:M$63)","v":25},{"$f":"_xlfn.RANK.EQ(N46,N$14:N$63)","v":23},{"$f":"_xlfn.RANK.EQ(Q46,Q$14:Q$63)","v":25},{"$f":"_xlfn.RANK.EQ(R46,R$14:R$63)","v":25},{"$f":"H46*-$O$7","v":-30971.339999999997},{"$f":"R46+AA46","v":39062.645409380013},{"$f":"_xlfn.RANK.EQ(AB46,AB$14:AB$63)","v":25}]
[{"$f":"ROW()","v":47},null,null,null,null,"2025-10-01",12821,14907,4.9000000000000004,626,4.0999999999999996,528,{"$f":"J47+L47","v":1154},{"$f":"($O$3*J47)+(L47*$O$4)+(G47*($O$5+$O$6))","v":60170.1322},{"$f":"N47*(1+$R$3)","v":62576.937488000003},{"$f":"O47+(N47*$R$4)","v":63822.459224540005},{"$f":"P47+(G47*$R$5)","v":68322.63022454},{"$f":"Q47+(G47*$R$6)","v":70502.200224540007},{"$f":"N47/G47","v":4.6930919741049841},{"$f":"Q47/G47","v":5.3289626569331565},{"$f":"_xlfn.RANK.EQ(G47,G$14:G$63)","v":34},{"$f":"_xlfn.RANK.EQ(H47,H$14:H$63)","v":21},{"$f":"_xlfn.RANK.EQ(M47,M$14:M$63)","v":14},{"$f":"_xlfn.RANK.EQ(N47,N$14:N$63)","v":18},{"$f":"_xlfn.RANK.EQ(Q47,Q$14:Q$63)","v":16},{"$f":"_xlfn.RANK.EQ(R47,R$14:R$63)","v":16},{"$f":"H47*-$O$7","v":-30857.489999999998},{"$f":"R47+AA47","v":39644.710224540009},{"$f":"_xlfn.RANK.EQ(AB47,AB$14:AB$63)","v":17}]
[{"$f":"ROW()","v":48},null,null,null,null,"2025-09-23",12695,14869,5.2,664,3.7,467,{"$f":"J48+L48","v":1131},{"$f":"($O$3*J48)+(L48*$O$4)+(G48*($O$5+$O$6))","v":59548.108999999997},{"$f":"N48*(1+$R$3)","v":61930.033360000001},{"$f":"O48+(N48*$R$4)","v":63162.679216299999},{"$f":"P48+(G48*$R$5)","v":67618.624216299999},{"$f":"Q48+(G48*$R$6)","v":69776.774216299993},{"$f":"N48/G48","v":4.6906742024419064},{"$f":"Q48/G48","v":5.3263981265301297},{"$f":"_xlfn.RANK.EQ(G48,G$14:G$63)","v":35},{"$f":"_xlfn.RANK.EQ(H48,H$14:H$63)","v":23},{"$f":"_xlfn.RANK.EQ(M48,M$14:M$63)","v":28},{"$f":"_xlfn.RANK.EQ(N48,N$14:N$63)","v":25},{"$f":"_xlfn.RANK.EQ(Q48,Q$14:Q$63)","v":27},{"$f":"_xlfn.RANK.EQ(R48,R$14:R$63)","v":27},{"$f":"H48*-$O$7","v":-30778.829999999998},{"$f":"R48+AA48","v":38997.944216299991},{"$f":"_xlfn.RANK.EQ(AB48,AB$14:AB$63)","v":28}]
[{"$f":"ROW()","v":49},null,null,null,null,"2025-09-23",12592,15559,5.5,694,4.0999999999999996,511,{"$f":"J49+L49","v":1205},{"$f":"($O$3*J49)+(L49*$O$4)+(G49*($O$5+$O$6))","v":63498.944400000008},{"$f":"N49*(1+$R$3)","v":66038.902176000003},{"$f":"O49+(N49*$R$4)","v":67353.330325080009},{"$f":"P49+(G49*$R$5)","v":71773.12232508001},{"$f":"Q49+(G49*$R$6)","v":73913.76232508001},{"$f":"N49/G49","v":5.0428005400254134},{"$f":"Q49/G49","v":5.6998985328049567},{"$f":"_xlfn.RANK.EQ(G49,G$14:G$63)","v":36},{"$f":"_xlfn.RANK.EQ(H49,H$14:H$63)","v":8},{"$f":"_xlfn.RANK.EQ(M49,M$14:M$63)","v":8},{"$f":"_xlfn.RANK.EQ(N49,N$14:N$63)","v":6},{"$f":"_xlfn.RANK.EQ(Q49,Q$14:Q$63)","v":8},{"$f":"_xlfn.RANK.EQ(R49,R$14:R$63)","v":8},{"$f":"H49*-$O$7","v":-32207.129999999997},{"$f":"R49+AA49","v":41706.632325080012},{"$f":"_xlfn.RANK.EQ(AB49,AB$14:AB$63)","v":6}]
[{"$f":"ROW()","v":50},null,null,null,null,"2025-09-23",12566,14405,5,634,3.7,459,{"$f":"J50+L50","v":1093},{"$f":"($O$3*J50)+(L50*$O$4)+(G50*($O$5+$O$6))","v":57385.891199999998},{"$f":"N50*(1+$R$3)","v":59681.326847999997},{"$f":"O50+(N50*$R$4)","v":60869.214795839995},{"$f":"P50+(G50*$R$5)","v":65279.880795839992},{"$f":"Q50+(G50*$R$6)","v":67416.100795839986},{"$f":"N50/G50","v":4.566758809485914},{"$f":"Q50/G50","v":5.1949610692217085},{"$f":"_xlfn.RANK.EQ(G50,G$14:G$63)","v":37},{"$f":"_xlfn.RANK.EQ(H50,H$14:H$63)","v":44},{"$f":"_xlfn.RANK.EQ(M50,M$14:M$63)","v":42},{"$f":"_xlfn.RANK.EQ(N50,N$14:N$63)","v":38},{"$f":"_xlfn.RANK.EQ(Q50,Q$14:Q$63)","v":41},{"$f":"_xlfn.RANK.EQ(R50,R$14:R$63)","v":42},{"$f":"H50*-$O$7","v":-29818.35},{"$f":"R50+AA50","v":37597.750795839987},{"$f":"_xlfn.RANK.EQ(AB50,AB$14:AB$63)","v":41}]
[{"$f":"ROW()","v":51},null,null,null,null,"2025-09-23",12566,14405,5,634,3.7,459,{"$f":"J51+L51","v":1093},{"$f":"($O$3*J51)+(L51*$O$4)+(G51*($O$5+$O$6))","v":57385.891199999998},{"$f":"N51*(1+$R$3)","v":59681.326847999997},{"$f":"O51+(N51*$R$4)","v":60869.214795839995},{"$f":"P51+(G51*$R$5)","v":65279.880795839992},{"$f":"Q51+(G51*$R$6)","v":67416.100795839986},{"$f":"N51/G51","v":4.566758809485914},{"$f":"Q51/G51","v":5.1949610692217085},{"$f":"_xlfn.RANK.EQ(G51,G$14:G$63)","v":37},{"$f":"_xlfn.RANK.EQ(H51,H$14:H$63)","v":44},{"$f":"_xlfn.RANK.EQ(M51,M$14:M$63)","v":42},{"$f":"_xlfn.RANK.EQ(N51,N$14:N$63)","v":38},{"$f":"_xlfn.RANK.EQ(Q51,Q$14:Q$63)","v":41},{"$f":"_xlfn.RANK.EQ(R51,R$14:R$63)","v":42},{"$f":"H51*-$O$7","v":-29818.35},{"$f":"R51+AA51","v":37597.750795839987},{"$f":"_xlfn.RANK.EQ(AB51,AB$14:AB$63)","v":41}]
[{"$f":"ROW()","v":52},null,null,null,null,"2025-10-01",12509,14865,5.2,646,4,501,{"$f":"J52+L52","v":1147},{"$f":"($O$3*J52)+(L52*$O$4)+(G52*($O$5+$O$6))","v":60145.7238},{"$f":"N52*(1+$R$3)","v":62551.552752000003},{"$f":"O52+(N52*$R$4)","v":63796.569234660004},{"$f":"P52+(G52*$R$5)","v":68187.228234659997},{"$f":"Q52+(G52*$R$6)","v":70313.758234659996},{"$f":"N52/G52","v":4.8081960028779278},{"$f":"Q52/G52","v":5.4510535002526179},{"$f":"_xlfn.RANK.EQ(G52,G$14:G$63)","v":39},{"$f":"_xlfn.RANK.EQ(H52,H$14:H$63)","v":24},{"$f":"_xlfn.RANK.EQ(M52,M$14:M$63)","v":19},{"$f":"_xlfn.RANK.EQ(N52,N$14:N$63)","v":19},{"$f":"_xlfn.RANK.EQ(Q52,Q$14:Q$63)","v":19},{"$f":"_xlfn.RANK.EQ(R52,R$14:R$63)","v":17},{"$f":"H52*-$O$7","v":-30770.55},{"$f":"R52+AA52","v":39543.208234659993},{"$f":"_xlfn.RANK.EQ(AB52,AB$14:AB$63)","v":18}]
[{"$f":"ROW()","v":53},null,null,null,null,"2025-10-01",12509,14865,5.2,646,4,501,{"$f":"J53+L53","v":1147},{"$f":"($O$3*J53)+(L53*$O$4)+(G53*($O$5+$O$6))","v":60145.7238},{"$f":"N53*(1+$R$3)","v":62551.552752000003},{"$f":"O53+(N53*$R$4)","v":63796.569234660004},{"$f":"P53+(G53*$R$5)","v":68187.228234659997},{"$f":"Q53+(G53*$R$6)","v":70313.758234659996},{"$f":"N53/G53","v":4.8081960028779278},{"$f":"Q53/G53","v":5.4510535002526179},{"$f":"_xlfn.RANK.EQ(G53,G$14:G$63)","v":39},{"$f":"_xlfn.RANK.EQ(H53,H$14:H$63)","v":24},{"$f":"_xlfn.RANK.EQ(M53,M$14:M$63)","v":19},{"$f":"_xlfn.RANK.EQ(N53,N$14:N$63)","v":19},{"$f":"_xlfn.RANK.EQ(Q53,Q$14:Q$63)","v":19},{"$f":"_xlfn.RANK.EQ(R53,R$14:R$63)","v":17},{"$f":"H53*-$O$7","v":-30770.55},{"$f":"R53+AA53","v":39543.208234659993},{"$f":"_xlfn.RANK.EQ(AB53,AB$14:AB$63)","v":18}]
[{"$f":"ROW()","v":54},null,null,null,null,"2025-09-23",12227,14816,5.5,667,3.9,471,{"$f":"J54+L54","v":1138},{"$f":"($O$3*J54)+(L54*$O$4)+(G54*($O$5+$O$6))","v":60030.011399999996},{"$f":"N54*(1+$R$3)","v":62431.211855999994},{"$f":"O54+(N54*$R$4)","v":63673.833091979992},{"$f":"P54+(G54*$R$5)","v":67965.510091979988},{"$f":"Q54+(G54*$R$6)","v":70044.100091979984},{"$f":"N54/G54","v":4.9096271693792426},{"$f":"Q54/G54","v":5.5586415385605621},{"$f":"_xlfn.RANK.EQ(G54,G$14:G$63)","v":41},{"$f":"_xlfn.RANK.EQ(H54,H$14:H$63)","v":29},{"$f":"_xlfn.RANK.EQ(M54,M$14:M$63)","v":23},{"$f":"_xlfn.RANK.EQ(N54,N$14:N$63)","v":21},{"$f":"_xlfn.RANK.EQ(Q54,Q$14:Q$63)","v":22},{"$f":"_xlfn.RANK.EQ(R54,R$14:R$63)","v":23},{"$f":"H54*-$O$7","v":-30669.119999999999},{"$f":"R54+AA54","v":39374.980091979989},{"$f":"_xlfn.RANK.EQ(AB54,AB$14:AB$63)","v":21}]
[{"$f":"ROW()","v":55},null,null,null,null,"2025-09-23",12227,14816,5.5,667,3.9,471,{"$f":"J55+L55","v":1138},{"$f":"($O$3*J55)+(L55*$O$4)+(G55*($O$5+$O$6))","v":60030.011399999996},{"$f":"N55*(1+$R$3)","v":62431.211855999994},{"$f":"O55+(N55*$R$4)","v":63673.833091979992},{"$f":"P55+(G55*$R$5)","v":67965.510091979988},{"$f":"Q55+(G55*$R$6)","v":70044.100091979984},{"$f":"N55/G55","v":4.9096271693792426},{"$f":"Q55/G55","v":5.5586415385605621},{"$f":"_xlfn.RANK.EQ(G55,G$14:G$63)","v":41},{"$f":"_xlfn.RANK.EQ(H55,H$14:H$63)","v":29},{"$f":"_xlfn.RANK.EQ(M55,M$14:M$63)","v":23},{"$f":"_xlfn.RANK.EQ(N55,N$14:N$63)","v":21},{"$f":"_xlfn.RANK.EQ(Q55,Q$14:Q$63)","v":22},{"$f":"_xlfn.RANK.EQ(R55,R$14:R$63)","v":23},{"$f":"H55*-$O$7","v":-30669.119999999999},{"$f":"R55+AA55","v":39374.980091979989},{"$f":"_xlfn.RANK.EQ(AB55,AB$14:AB$63)","v":21}]
[{"$f":"ROW()","v":56},null,null,null,null,"2025-10-01",12206,14625,5.2,635,4.0999999999999996,496,{"$f":"J56+L56","v":1131},{"$f":"($O$3*J56)+(L56*$O$4)+(G56*($O$5+$O$6))","v":59312.589199999995},{"$f":"N56*(1+$R$3)","v":61685.092767999995},{"$f":"O56+(N56*$R$4)","v":62912.863364439996},{"$f":"P56+(G56*$R$5)","v":67197.169364439993},{"$f":"Q56+(G56*$R$6)","v":69272.189364439997},{"$f":"N56/G56","v":4.8592978207438957},{"$f":"Q56/G56","v":5.5052571984630507},{"$f":"_xlfn.RANK.EQ(G56,G$14:G$63)","v":43},{"$f":"_xlfn.RANK.EQ(H56,H$14:H$63)","v":35},{"$f":"_xlfn.RANK.EQ(M56,M$14:M$63)","v":28},{"$f":"_xlfn.RANK.EQ(N56,N$14:N$63)","v":27},{"$f":"_xlfn.RANK.EQ(Q56,Q$14:Q$63)","v":30},{"$f":"_xlfn.RANK.EQ(R56,R$14:R$63)","v":31},{"$f":"H56*-$O$7","v":-30273.749999999996},{"$f":"R56+AA56","v":38998.439364439997},{"$f":"_xlfn.RANK.EQ(AB56,AB$14:AB$63)","v":26}]
[{"$f":"ROW()","v":57},null,null,null,null,"2025-10-01",12206,14625,5.2,635,4.0999999999999996,496,{"$f":"J57+L57","v":1131},{"$f":"($O$3*J57)+(L57*$O$4)+(G57*($O$5+$O$6))","v":59312.589199999995},{"$f":"N57*(1+$R$3)","v":61685.092767999995},{"$f":"O57+(N57*$R$4)","v":62912.863364439996},{"$f":"P57+(G57*$R$5)","v":67197.169364439993},{"$f":"Q57+(G57*$R$6)","v":69272.189364439997},{"$f":"N57/G57","v":4.8592978207438957},{"$f":"Q57/G57","v":5.5052571984630507},{"$f":"_xlfn.RANK.EQ(G57,G$14:G$63)","v":43},{"$f":"_xlfn.RANK.EQ(H57,H$14:H$63)","v":35},{"$f":"_xlfn.RANK.EQ(M57,M$14:M$63)","v":28},{"$f":"_xlfn.RANK.EQ(N57,N$14:N$63)","v":27},{"$f":"_xlfn.RANK.EQ(Q57,Q$14:Q$63)","v":30},{"$f":"_xlfn.RANK.EQ(R57,R$14:R$63)","v":31},{"$f":"H57*-$O$7","v":-30273.749999999996},{"$f":"R57+AA57","v":38998.439364439997},{"$f":"_xlfn.RANK.EQ(AB57,AB$14:AB$63)","v":26}]
[{"$f":"ROW()","v":58},null,null,null,null,"2025-10-01",11995,14827,5.5,655,4.2,498,{"$f":"J58+L58","v":1153},{"$f":"($O$3*J58)+(L58*$O$4)+(G58*($O$5+$O$6))","v":60662.279000000002},{"$f":"N58*(1+$R$3)","v":63088.770160000007},{"$f":"O58+(N58*$R$4)","v":64344.479335300006},{"$f":"P58+(G58*$R$5)","v":68554.724335300009},{"$f":"Q58+(G58*$R$6)","v":70593.874335300003},{"$f":"N58/G58","v":5.0572971238015842},{"$f":"Q58/G58","v":5.7152750592163413},{"$f":"_xlfn.RANK.EQ(G58,G$14:G$63)","v":45},{"$f":"_xlfn.RANK.EQ(H58,H$14:H$63)","v":27},{"$f":"_xlfn.RANK.EQ(M58,M$14:M$63)","v":15},{"$f":"_xlfn.RANK.EQ(N58,N$14:N$63)","v":15},{"$f":"_xlfn.RANK.EQ(Q58,Q$14:Q$63)","v":14},{"$f":"_xlfn.RANK.EQ(R58,R$14:R$63)","v":14},{"$f":"H58*-$O$7","v":-30691.89},{"$f":"R58+AA58","v":39901.984335300003},{"$f":"_xlfn.RANK.EQ(AB58,AB$14:AB$63)","v":14}]
[{"$f":"ROW()","v":59},null,null,null,null,"2025-10-01",11995,14827,5.5,655,4.2,498,{"$f":"J59+L59","v":1153},{"$f":"($O$3*J59)+(L59*$O$4)+(G59*($O$5+$O$6))","v":60662.279000000002},{"$f":"N59*(1+$R$3)","v":63088.770160000007},{"$f":"O59+(N59*$R$4)","v":64344.479335300006},{"$f":"P59+(G59*$R$5)","v":68554.724335300009},{"$f":"Q59+(G59*$R$6)","v":70593.874335300003},{"$f":"N59/G59","v":5.0572971238015842},{"$f":"Q59/G59","v":5.7152750592163413},{"$f":"_xlfn.RANK.EQ(G59,G$14:G$63)","v":45},{"$f":"_xlfn.RANK.EQ(H59,H$14:H$63)","v":27},{"$f":"_xlfn.RANK.EQ(M59,M$14:M$63)","v":15},{"$f":"_xlfn.RANK.EQ(N59,N$14:N$63)","v":15},{"$f":"_xlfn.RANK.EQ(Q59,Q$14:Q$63)","v":14},{"$f":"_xlfn.RANK.EQ(R59,R$14:R$63)","v":14},{"$f":"H59*-$O$7","v":-30691.89},{"$f":"R59+AA59","v":39901.984335300003},{"$f":"_xlfn.RANK.EQ(AB59,AB$14:AB$63)","v":14}]
[{"$f":"ROW()","v":60},null,null,null,null,"2025-10-01",10935,15003,6.3,694,4.5,493,{"$f":"J60+L60","v":1187},{"$f":"($O$3*J60)+(L60*$O$4)+(G60*($O$5+$O$6))","v":63015.617000000006},{"$f":"N60*(1+$R$3)","v":65536.241680000006},{"$f":"O60+(N60*$R$4)","v":66840.664951900006},{"$f":"P60+(G60*$R$5)","v":70678.849951900003},{"$f":"Q60+(G60*$R$6)","v":72537.7999519},{"$f":"N60/G60","v":5.7627450388660266},{"$f":"Q60/G60","v":6.4635436627251943},{"$f":"_xlfn.RANK.EQ(G60,G$14:G$63)","v":47},{"$f":"_xlfn.RANK.EQ(H60,H$14:H$63)","v":15},{"$f":"_xlfn.RANK.EQ(M60,M$14:M$63)","v":9},{"$f":"_xlfn.RANK.EQ(N60,N$14:N$63)","v":9},{"$f":"_xlfn.RANK.EQ(Q60,Q$14:Q$63)","v":9},{"$f":"_xlfn.RANK.EQ(R60,R$14:R$63)","v":9},{"$f":"H60*-$O$7","v":-31056.21},{"$f":"R60+AA60","v":41481.589951900001},{"$f":"_xlfn.RANK.EQ(AB60,AB$14:AB$63)","v":9}]
[{"$f":"ROW()","v":61},null,null,null,null,"2025-10-01",10935,15003,6.3,694,4.5,493,{"$f":"J61+L61","v":1187},{"$f":"($O$3*J61)+(L61*$O$4)+(G61*($O$5+$O$6))","v":63015.617000000006},{"$f":"N61*(1+$R$3)","v":65536.241680000006},{"$f":"O61+(N61*$R$4)","v":66840.664951900006},{"$f":"P61+(G61*$R$5)","v":70678.849951900003},{"$f":"Q61+(G61*$R$6)","v":72537.7999519},{"$f":"N61/G61","v":5.7627450388660266},{"$f":"Q61/G61","v":6.4635436627251943},{"$f":"_xlfn.RANK.EQ(G61,G$14:G$63)","v":47},{"$f":"_xlfn.RANK.EQ(H61,H$14:H$63)","v":15},{"$f":"_xlfn.RANK.EQ(M61,M$14:M$63)","v":9},{"$f":"_xlfn.RANK.EQ(N61,N$14:N$63)","v":9},{"$f":"_xlfn.RANK.EQ(Q61,Q$14:Q$63)","v":9},{"$f":"_xlfn.RANK.EQ(R61,R$14:R$63)","v":9},{"$f":"H61*-$O$7","v":-31056.21},{"$f":"R61+AA61","v":41481.589951900001},{"$f":"_xlfn.RANK.EQ(AB61,AB$14:AB$63)","v":9}]
[{"$f":"ROW()","v":62},null,null,null,null,"2025-10-01",10843,14550,6.2,668,4.4000000000000004,479,{"$f":"J62+L62","v":1147},{"$f":"($O$3*J62)+(L62*$O$4)+(G62*($O$5+$O$6))","v":60796.562600000005},{"$f":"N62*(1+$R$3)","v":63228.425104000009},{"$f":"O62+(N62*$R$4)","v":64486.913949820009},{"$f":"P62+(G62*$R$5)","v":68292.806949820006},{"$f":"Q62+(G62*$R$6)","v":70136.116949820003},{"$f":"N62/G62","v":5.6069872360047963},{"$f":"Q62/G62","v":6.2983313612302876},{"$f":"_xlfn.RANK.EQ(G62,G$14:G$63)","v":49},{"$f":"_xlfn.RANK.EQ(H62,H$14:H$63)","v":40},{"$f":"_xlfn.RANK.EQ(M62,M$14:M$63)","v":19},{"$f":"_xlfn.RANK.EQ(N62,N$14:N$63)","v":12},{"$f":"_xlfn.RANK.EQ(Q62,Q$14:Q$63)","v":17},{"$f":"_xlfn.RANK.EQ(R62,R$14:R$63)","v":21},{"$f":"H62*-$O$7","v":-30118.499999999996},{"$f":"R62+AA62","v":40017.616949820003},{"$f":"_xlfn.RANK.EQ(AB62,AB$14:AB$63)","v":12}]
[{"$f":"ROW()","v":63},null,null,null,null,"2025-10-01",10843,14550,6.2,668,4.4000000000000004,479,{"$f":"J63+L63","v":1147},{"$f":"($O$3*J63)+(L63*$O$4)+(G63*($O$5+$O$6))","v":60796.562600000005},{"$f":"N63*(1+$R$3)","v":63228.425104000009},{"$f":"O63+(N63*$R$4)","v":64486.913949820009},{"$f":"P63+(G63*$R$5)","v":68292.806949820006},{"$f":"Q63+(G63*$R$6)","v":70136.116949820003},{"$f":"N63/G63","v":5.6069872360047963},{"$f":"Q63/G63","v":6.2983313612302876},{"$f":"_xlfn.RANK.EQ(G63,G$14:G$63)","v":49},{"$f":"_xlfn.RANK.EQ(H63,H$14:H$63)","v":40},{"$f":"_xlfn.RANK.EQ(M63,M$14:M$63)","v":19},{"$f":"_xlfn.RANK.EQ(N63,N$14:N$63)","v":12},{"$f":"_xlfn.RANK.EQ(Q63,Q$14:Q$63)","v":17},{"$f":"_xlfn.RANK.EQ(R63,R$14:R$63)","v":21},{"$f":"H63*-$O$7","v":-30118.499999999996},{"$f":"R63+AA63","v":40017.616949820003},{"$f":"_xlfn.RANK.EQ(AB63,AB$14:AB$63)","v":12}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88}]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90}]

{"sheet":"Diagram","index":1,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Antal kor inom respektive intervall netto Mjölk minus foder"]