{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Kontrolle","Tabellen","Gesamtanalyse","Stückbetrachtung","Gewinn und Verlust","Funktionen"],"not_rendered":{"charts":5,"images":3,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Kontrolle","index":0,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,35,2],[24,3,24,8],[25,3,25,8],[26,3,28,8],[12,6,15,8],[1,1,1,8],[3,6,3,7],[11,6,11,7],[9,6,9,7],[10,6,10,7]]}
[]
[null,"Preispolitik im unvollkommenen Markt"]
[]
[null,null,null,null,null,null,"Erlös",null,{"$f":"Tabellen!J17*Tabellen!J18","v":540500}]
[null,"Funktionen","bX2","cX","d","d/X","Gesamtkosten",null,{"$f":"Tabellen!D2+(Tabellen!C2*Tabellen!J17)","v":396000}]
[null,"Gesamtkosten",null,480,120000,null,"variable Gesamtkosten",null,{"$f":"Tabellen!C2*Tabellen!J17","v":276000}]
[null,"Preis-Absatz-Funktion 1",null,-0.2,1200,null,"fixe Gesamtkosten",null,{"$f":"Tabellen!D4","v":120000}]
[null,"Preis-Absatz-Funktion 2",null,-0.8,1400,null,"Stückkosten",null,{"$f":"Tabellen!D8+(Tabellen!E8/Tabellen!J17)","v":688.695652173913}]
[null,"Preis-Absatz-Funktion 3",null,-0.55000000000000004,1000,null,"variable Stückkosten",null,{"$f":"Tabellen!D9","v":480}]
[null,"variable Gesamtkosten",null,{"$f":"D6","v":480},null,null,"fixe Stückkosten",null,{"$f":"Tabellen!E10/Tabellen!J17","v":208.69565217391303}]
[null,"Stückkosten",null,null,{"$f":"D6","v":480},{"$f":"E6","v":120000},"Grenzkosten",null,{"$f":"Tabellen!D11","v":480}]
[null,"variable Stückkosten",null,null,{"$f":"E11","v":480},null,"Absatzgrenze (Xmax)",null,{"$f":"($E$9/$D$9)*-1","v":1818.181818181818}]
[null,"Grenzkosten",null,null,{"$f":"D6","v":480},null,"Geben Sie nach Klick auf \"Eingabe\" die Kostenfunktion und die Preis-Absatz-Funktionen ein. Oder kopieren Sie Beispielfunktionen in die entpsrechenden Felder."]
[null,"Erlös 1",{"$f":"D7","v":-0.2},{"$f":"E7","v":1200}]
[null,"Grenzerlös 1",null,{"$f":"2*C14","v":-0.4},{"$f":"D14","v":1200}]
[null,"Erlös 2",{"$f":"D8","v":-0.8},{"$f":"E8","v":1400}]
[null,"Grenzerlös 2",null,-1.6,1400]
[null,"Erlös 3",{"$f":"D9","v":-0.55000000000000004},1000]
[null,"Grenzerlös 3",null,-0.45,600]
[]
[]
[]
[]
[]
[null,"Extrempunkte","€"]
[null,"Gewinnmaximum",{"$f":"Tabellen!J16","v":144500},"größter Gesamtgewinn; größte Differenz zwischen Erlös und Kosten"]
[null,"Courtnotscher Punkt",null,"Die Cournotsche Menge ergibt sich aus dem Schnittpunkt zwischen Grenzkosten und Grenzerlös für die den definierten gewinnmaximalen Bereich. Eingesetzt in die entsprechende Preis-Absatz-Funktion wird der gewinnmaximale Preis ermittelt."]
[null,"   Preis",{"$f":"Tabellen!J18","v":940}]
[null,"   Menge",{"$f":"Tabellen!J17","v":575}]
[]
[null,"Klicken Sie auf den Button \"Funktionen\" und tragen Sie die Kostenfunktion und die Preis-Absatz-Funktionen entsprechend den Potenzen in die dafür vorgesehenen Felder ein."]

{"sheet":"Tabellen","index":1,"n_rows":123,"n_cols":26,"rows_kept":123,"cut":false,"hidden":false,"merged":[[4,9,5,9],[1,5,2,7],[0,5,0,9],[19,22,19,25],[7,5,7,9],[13,8,13,9],[13,6,13,7]]}
[null,"bX2","cX","d","d/X","Ausgabewerte "]
["K=",null,{"$f":"Kontrolle!D6","v":480},{"$f":"Kontrolle!E6","v":120000},null,"Gewinnmaximum tabellarisch",null,null,"Gmax",{"$f":"MAX(L21:L121)","v":144462.80991735536}]
["Kv=",null,{"$f":"C2","v":480},null,null,null,null,null,"XGmax",{"$f":"VLOOKUP(J2,L21:U121,10,FALSE)","v":581.81818181818176}]
["Kf=",null,null,{"$f":"D2","v":120000}]
["E1=",{"$f":"Kontrolle!C14","v":-0.2},{"$f":"Kontrolle!D14","v":1200},null,null,"Abweichungen der tabellarischen von der analystischen",null,null,null,{"$f":"100%-(J2/J16)","v":2.5737081414978213E-4}]
["E2=",{"$f":"Kontrolle!C16","v":-0.8},{"$f":"Kontrolle!D16","v":1400},null,null,"Gewinnermittlung. (analytischer Gewinn = 100%)"]
["E2=",{"$f":"Kontrolle!C18","v":-0.55000000000000004},{"$f":"Kontrolle!D18","v":1000}]
["k=",null,null,{"$f":"C2","v":480},{"$f":"D2","v":120000},"Gewinnmaximum analytisch"]
["kv=",null,null,{"$f":"C3","v":480},null,null,null,"Gewinn","   Preis","   Menge"]
["kf=",null,null,null,{"$f":"D4","v":120000},"PAF1",{"$f":"IF(AND(J10<$H$16,J10>$G$16),\"definiert\",\"nicht definiert\")","v":"nicht definiert"},{"$f":"IF(G10=\"definiert\",(J10*I10)-($D$2+($C$2*J10)),\"\")","v":""},{"$f":"IF(G10=\"definiert\",D15+(C15*J10),\"\")","v":""},{"$f":"(D12-$D$11)/(C12*-1)","v":1800}]
["K'",null,null,{"$f":"C2","v":480},null,"PAF2",{"$f":"IF(AND(J11<$H$17,J11>$G$17),\"definiert\",\"nicht definiert\")","v":"definiert"},{"$f":"IF(G11=\"definiert\",(J11*I11)-($D$2+($C$2*J11)),\"\")","v":144500},{"$f":"IF(G11=\"definiert\",D16+(C16*J11),\"\")","v":940},{"$f":"(D13-$D$11)/(C13*-1)","v":575}]
["E'1",null,{"$f":"2*B5","v":-0.4},{"$f":"C5","v":1200},null,"PAF3",{"$f":"IF(AND(J12<$H$18,J12>$G$18),\"definiert\",\"nicht definiert\")","v":"nicht definiert"},{"$f":"IF(G12=\"definiert\",(J12*I12)-($D$2+($C$2*J12)),\"\")","v":""},{"$f":"IF(G12=\"definiert\",D17+(C17*J12),\"\")","v":""},{"$f":"(D14-$D$11)/(C14*-1)","v":472.72727272727269}]
["E'2",null,{"$f":"2*B6","v":-1.6},{"$f":"C6","v":1400}]
["E'3",null,{"$f":"2*B7","v":-1.1000000000000001},{"$f":"C7","v":1000},null,null,"Definitionsbereiche",null,"Cournotscher Punkt"]
["PAF1",null,{"$f":"Kontrolle!D7","v":-0.2},{"$f":"Kontrolle!E7","v":1200},null,null,"xmin","xmax"]
["PAF2",null,{"$f":"Kontrolle!D8","v":-0.8},{"$f":"Kontrolle!E8","v":1400},null,"PAF1",0,{"$f":"INT((D16-D15)/(C15+C16*-1))","v":333},"Gmax",{"$f":"MAX(H10:H12)","v":144500}]
["PAF3",null,{"$f":"Kontrolle!D9","v":-0.55000000000000004},{"$f":"Kontrolle!E9","v":1000},null,"PAF2",{"$f":"H16","v":333},{"$f":"INT((D17-D16)/(C16+C17*-1))","v":1600},"XGmax",{"$f":"VLOOKUP(J16,H10:J12,3)","v":575}]
["Xmax",{"$f":"Kontrolle!I12","v":1818.181818181818},null,null,null,"PAF3",{"$f":"H17","v":1600},{"$f":"B18","v":1818.181818181818},"PGmax",{"$f":"VLOOKUP(J16,H10:J12,2)","v":940}]
[]
["X","K","E1","E2","E3","E","Kv","Kf","k","kv","K'","E-K","E'1","E'2","E'3","E'","PAF1","PAF2","PAF3","PAF","X","Zeilen","Definitionsbereiche"]
[0,{"$f":"($C$2*A21)+($D$2)","v":120000},{"$f":"($B$5*(A21*A21))+($C$5*A21)","v":0},{"$f":"($B$6*(A21*A21))+($C$6*A21)","v":0},{"$f":"($B$7*(A21*A21))+($C$7*A21)","v":0},{"$f":"T21*A21","v":0},{"$f":"B21-$D$4","v":0},{"$f":"$D$4","v":120000},null,null,null,{"$f":"F21-B21","v":-120000},{"$f":"$D$12+$C$12*A21","v":1200},{"$f":"$D$13+$C$13*A21","v":1400},{"$f":"$D$14+$C$14*A21","v":1000},{"$f":"IF(AND($Q21<$R21,$R21>$S21),M21,IF(AND($R21>$S21,$Q21>$S21),N21,O21))","v":1200},{"$f":"$D$15+$C$15*A21","v":1200},{"$f":"$D$16+$C$16*A21","v":1400},{"$f":"$D$17+$C$17*A21","v":1000},{"$f":"IF(AND($Q21<$R21,$R21>$S21),Q21,IF(AND($R21>$S21,$Q21>$S21),R21,S21))","v":1200},0,0,{"$f":"IF(T21=Q21,\"PAF1\",IF(T21=R21,\"PAF2\",\"PAF3\"))","v":"PAF1"},{"$f":"IF(W21=\"PAF1\",U21,\"\")","v":0}]
[{"$f":"$B$18/100","v":18.18181818181818},{"$f":"($C$2*A22)+($D$2)","v":128727.27272727272},{"$f":"($B$5*(A22*A22))+($C$5*A22)","v":21752.066115702477},{"$f":"($B$6*(A22*A22))+($C$6*A22)","v":25190.082644628095},{"$f":"($B$7*(A22*A22))+($C$7*A22)","v":18000},{"$f":"T22*A22","v":21752.066115702473},{"$f":"B22-$D$4","v":8727.2727272727207},{"$f":"$D$4","v":120000},{"$f":"$D$8+($E$8/A22)","v":7080.0000000000009},{"$f":"$D$9","v":480},{"$f":"$D$11","v":480},{"$f":"F22-B22","v":-106975.20661157025},{"$f":"$D$12+$C$12*A22","v":1192.7272727272727},{"$f":"$D$13+$C$13*A22","v":1370.909090909091},{"$f":"$D$14+$C$14*A22","v":980},{"$f":"IF(AND($Q22<$R22,$R22>$S22),M22,IF(AND($R22>$S22,$Q22>$S22),N22,O22))","v":1192.7272727272727},{"$f":"$D$15+$C$15*A22","v":1196.3636363636363},{"$f":"$D$16+$C$16*A22","v":1385.4545454545455},{"$f":"$D$17+$C$17*A22","v":990},{"$f":"IF(AND($Q22<$R22,$R22>$S22),Q22,IF(AND($R22>$S22,$Q22>$S22),R22,S22))","v":1196.3636363636363},{"$f":"B18/100","v":18.18181818181818},1,"PAF1",{"$f":"IF(W22=\"PAF1\",U22,\"\")","v":18.18181818181818},{"$f":"IF(W22=\"PAF2\",U22,\"\")","v":""},{"$f":"IF(W22=\"PAF3\",U22,\"\")","v":""}]
[{"$f":"A22+$A$22","v":36.36363636363636},{"$f":"($C$2*A23)+($D$2)","v":137454.54545454544},{"$f":"($B$5*(A23*A23))+($C$5*A23)","v":43371.900826446275},{"$f":"($B$6*(A23*A23))+($C$6*A23)","v":49851.239669421484},{"$f":"($B$7*(A23*A23))+($C$7*A23)","v":35636.363636363632},{"$f":"T23*A23","v":43371.900826446275},{"$f":"B23-$D$4","v":17454.545454545441},{"$f":"$D$4","v":120000},{"$f":"$D$8+($E$8/A23)","v":3780.0000000000005},{"$f":"$D$9","v":480},{"$f":"$D$11","v":480},{"$f":"F23-B23","v":-94082.644628099166},{"$f":"$D$12+$C$12*A23","v":1185.4545454545455},{"$f":"$D$13+$C$13*A23","v":1341.8181818181818},{"$f":"$D$14+$C$14*A23","v":960},{"$f":"IF(AND($Q23<$R23,$R23>$S23),M23,IF(AND($R23>$S23,$Q23>$S23),N23,O23))","v":1185.4545454545455},{"$f":"$D$15+$C$15*A23","v":1192.7272727272727},{"$f":"$D$16+$C$16*A23","v":1370.909090909091},{"$f":"$D$17+$C$17*A23","v":980},1192.7272727272727,{"$f":"U22+$U$22","v":36.36363636363636},2,"PAF1",{"$f":"IF(W23=\"PAF1\",U23,\"\")","v":36.36363636363636},{"$f":"IF(W23=\"PAF2\",U23,\"\")","v":""},{"$f":"IF(W23=\"PAF3\",U23,\"\")","v":""}]
[{"$f":"A23+$A$22","v":54.54545454545454},146181.81818181818,64859.504132231399,73983.471074380155,52909.090909090897,64859.504132231392,26181.818181818177,120000,2680.0000000000005,480,480,-81322.314049586785,1178.1818181818182,1312.7272727272727,940,{"$f":"IF(AND($Q24<$R24,$R24>$S24),M24,IF(AND($R24>$S24,$Q24>$S24),N24,O24))","v":1178.1818181818182},1189.090909090909,1356.3636363636363,970,1189.090909090909,{"$f":"U23+$U$22","v":54.54545454545454},3,"PAF1",54.54545454545454,"",""]
[{"$f":"A24+$A$22","v":72.72727272727272},154909.09090909091,86214.876033057837,97586.776859504127,69818.181818181809,86214.876033057852,34909.090909090912,120000,2130,480,480,-68694.21487603306,1170.909090909091,1283.6363636363637,920,1170.909090909091,1185.4545454545455,1341.8181818181818,960,1185.4545454545455,72.72727272727272,4,"PAF1",72.72727272727272,"",""]
[90.909090909090907,163636.36363636365,107438.01652892561,120661.15702479339,86363.636363636368,107438.01652892561,43636.363636363647,120000,1800,480,480,-56198.347107438036,1163.6363636363637,1254.5454545454545,900,1163.6363636363637,1181.8181818181818,1327.2727272727273,950,1181.8181818181818,90.909090909090907,5,"PAF1",90.909090909090907,"",""]
[109.09090909090909,172363.63636363635,128528.92561983471,143206.61157024794,102545.45454545454,128528.92561983471,52363.636363636353,120000,1580,480,480,-43834.710743801639,1156.3636363636363,1225.4545454545455,880,1156.3636363636363,1178.1818181818182,1312.7272727272727,940,1178.1818181818182,109.09090909090909,6,"PAF1",109.09090909090909,"",""]
[127.27272727272728,181090.90909090909,149487.60330578513,165223.14049586779,118363.63636363637,149487.60330578513,61090.909090909088,120000,1422.8571428571427,480,480,-31603.305785123957,1149.090909090909,1196.3636363636363,860,1149.090909090909,1174.5454545454545,1298.1818181818182,930,1174.5454545454545,127.27272727272728,7,"PAF1",127.27272727272728,"",""]
[145.45454545454547,189818.18181818182,170314.04958677688,186710.74380165289,133818.18181818182,170314.04958677688,69818.181818181823,120000,1305,480,480,-19504.132231404947,1141.8181818181818,1167.2727272727273,840,1141.8181818181818,1170.909090909091,1283.6363636363635,920,1170.909090909091,145.45454545454547,8,"PAF1",145.45454545454547,"",""]
[163.63636363636365,198545.45454545456,191008.26446280992,207669.42148760334,148909.09090909091,191008.26446280992,78545.454545454559,120000,1213.3333333333333,480,480,-7537.1900826446363,1134.5454545454545,1138.181818181818,820,1134.5454545454545,1167.2727272727273,1269.090909090909,910,1167.2727272727273,163.63636363636365,9,"PAF1",163.63636363636365,"",""]
[181.81818181818184,207272.72727272729,211570.24793388433,228099.17355371904,163636.36363636368,211570.24793388436,87272.727272727294,120000,1140,480,480,4297.5206611570611,1127.2727272727273,1109.090909090909,800,1127.2727272727273,1163.6363636363637,1254.5454545454545,900,1163.6363636363637,181.81818181818184,10,"PAF1",181.81818181818184,"",""]
[200.00000000000003,216000,232000.00000000003,248000.00000000006,178000.00000000003,232000.00000000003,96000,120000,1080,480,480,16000.000000000029,1120,1080,780,1120,1160,1240,890,1160,200.00000000000003,11,"PAF1",200.00000000000003,"",""]
[218.18181818181822,224727.27272727276,252297.52066115706,267371.90082644636,192000,252297.52066115703,104727.27272727276,120000,1030,480,480,27570.247933884268,1112.7272727272727,1050.9090909090908,760,1112.7272727272727,1156.3636363636363,1225.4545454545455,880,1156.3636363636363,218.18181818181822,12,"PAF1",218.18181818181822,"",""]
[236.3636363636364,233454.54545454547,272462.80991735542,286214.87603305787,205636.36363636368,272462.80991735542,113454.54545454547,120000,987.69230769230762,480,480,39008.264462809952,1105.4545454545455,1021.8181818181818,740,1105.4545454545455,1152.7272727272727,1210.909090909091,870,1152.7272727272727,236.3636363636364,13,"PAF1",236.3636363636364,"",""]
[254.54545454545459,242181.81818181821,292495.86776859511,304528.92561983474,218909.09090909094,292495.86776859505,122181.81818181821,120000,951.42857142857133,480,480,50314.049586776848,1098.1818181818182,992.72727272727263,720,1098.1818181818182,1149.090909090909,1196.3636363636363,860,1149.090909090909,254.54545454545459,14,"PAF1",254.54545454545459,"",""]
[272.72727272727275,250909.09090909091,312396.69421487604,322314.04958677688,231818.18181818185,312396.69421487604,130909.09090909091,120000,920,480,480,61487.603305785131,1090.909090909091,963.63636363636351,700,1090.909090909091,1145.4545454545455,1181.8181818181818,850,1145.4545454545455,272.72727272727275,15,"PAF1",272.72727272727275,"",""]
[290.90909090909093,259636.36363636365,332165.28925619839,339570.24793388427,244363.63636363638,332165.28925619833,139636.36363636365,120000,892.5,480,480,72528.925619834685,1083.6363636363635,934.5454545454545,680,1083.6363636363635,1141.8181818181818,1167.2727272727273,840,1141.8181818181818,290.90909090909093,16,"PAF1",290.90909090909093,"",""]
[309.09090909090912,268363.63636363635,351801.65289256204,356297.52066115703,256545.45454545456,351801.65289256204,148363.63636363635,120000,868.23529411764707,480,480,83438.016528925684,1076.3636363636363,905.45454545454538,660,1076.3636363636363,1138.1818181818182,1152.7272727272727,830,1138.1818181818182,309.09090909090912,17,"PAF1",309.09090909090912,"",""]
[327.27272727272731,277090.90909090912,371305.78512396698,372495.86776859505,268363.63636363635,371305.78512396698,157090.90909090912,120000,846.66666666666663,480,480,94214.876033057866,1069.090909090909,876.36363636363626,640,1069.090909090909,1134.5454545454545,1138.181818181818,820,1134.5454545454545,327.27272727272731,18,"PAF1",327.27272727272731,"",""]
[345.4545454545455,285818.18181818182,390677.68595041323,388165.28925619839,279818.18181818182,388165.28925619833,165818.18181818182,120000,827.36842105263156,480,480,102347.10743801651,1061.8181818181818,847.27272727272714,620,847.27272727272714,1130.909090909091,1123.6363636363635,810,1123.6363636363635,345.4545454545455,19,"PAF2","",345.4545454545455,""]
[363.63636363636368,294545.45454545459,409917.35537190089,403305.78512396698,290909.09090909094,403305.78512396698,174545.45454545459,120000,810,480,480,108760.3305785124,1054.5454545454545,818.18181818181813,600,818.18181818181813,1127.2727272727273,1109.090909090909,800,1109.090909090909,363.63636363636368,20,"PAF2","",363.63636363636368,""]
[381.81818181818187,303272.72727272729,429024.7933884298,417917.35537190083,301636.36363636365,417917.35537190089,183272.72727272729,120000,794.28571428571422,480,480,114644.6280991736,1047.2727272727273,789.09090909090901,579.99999999999989,789.09090909090901,1123.6363636363635,1094.5454545454545,790,1094.5454545454545,381.81818181818187,21,"PAF2","",381.81818181818187,""]
[400.00000000000006,312000,448000.00000000006,432000.00000000006,312000,432000.00000000006,192000,120000,780,480,480,120000.00000000006,1040,759.99999999999989,559.99999999999989,759.99999999999989,1120,1080,780,1080,400.00000000000006,22,"PAF2","",400.00000000000006,""]
[418.18181818181824,320727.27272727276,466842.97520661162,445553.71900826448,322000,445553.71900826454,200727.27272727276,120000,766.95652173913038,480,480,124826.44628099177,1032.7272727272727,730.90909090909076,539.99999999999989,730.90909090909076,1116.3636363636363,1065.4545454545455,770,1065.4545454545455,418.18181818181824,23,"PAF2","",418.18181818181824,""]
[436.36363636363643,329454.54545454553,485553.71900826454,458578.51239669428,331636.36363636365,458578.51239669422,209454.54545454553,120000,755,480,480,129123.96694214869,1025.4545454545455,701.81818181818164,519.99999999999989,701.81818181818164,1112.7272727272727,1050.9090909090908,760,1050.9090909090908,436.36363636363643,24,"PAF2","",436.36363636363643,""]
[454.54545454545462,338181.81818181823,504132.23140495876,471074.38016528927,340909.09090909094,471074.38016528927,218181.81818181823,120000,744,480,480,132892.56198347104,1018.1818181818181,672.72727272727252,499.99999999999989,672.72727272727252,1109.090909090909,1036.3636363636363,750,1036.3636363636363,454.54545454545462,25,"PAF2","",454.54545454545462,""]
[472.7272727272728,346909.09090909094,522578.51239669434,483041.32231404958,349818.18181818188,483041.32231404964,226909.09090909094,120000,733.84615384615381,480,480,136132.2314049587,1010.9090909090909,643.63636363636351,479.99999999999989,643.63636363636351,1105.4545454545455,1021.8181818181818,740,1021.8181818181818,472.7272727272728,26,"PAF2","",472.7272727272728,""]
[490.90909090909099,355636.36363636365,540892.56198347115,494479.33884297527,358363.63636363641,494479.33884297527,235636.36363636365,120000,724.44444444444434,480,480,138842.97520661162,1003.6363636363636,614.54545454545439,459.99999999999989,614.54545454545439,1101.8181818181818,1007.2727272727273,730,1007.2727272727273,490.90909090909099,27,"PAF2","",490.90909090909099,""]
[509.09090909090918,364363.63636363641,559074.38016528939,505388.42975206615,366545.45454545459,505388.42975206615,244363.63636363641,120000,715.71428571428567,480,480,141024.79338842974,996.36363636363626,585.45454545454527,439.99999999999989,585.45454545454527,1098.1818181818182,992.72727272727263,720,992.72727272727263,509.09090909090918,28,"PAF2","",509.09090909090918,""]
[527.27272727272737,373090.90909090918,577123.96694214887,515768.59504132241,374363.63636363641,515768.59504132229,253090.90909090918,120000,707.58620689655163,480,480,142677.68595041311,989.09090909090901,556.36363636363615,419.99999999999989,556.36363636363615,1094.5454545454545,978.18181818181802,710,978.18181818181802,527.27272727272737,29,"PAF2","",527.27272727272737,""]
[545.4545454545455,381818.18181818182,595041.32231404958,525619.83471074374,381818.18181818188,525619.83471074374,261818.18181818182,120000,700,480,480,143801.65289256192,981.81818181818176,527.27272727272714,399.99999999999989,527.27272727272714,1090.909090909091,963.63636363636351,700,963.63636363636351,545.4545454545455,30,"PAF2","",545.4545454545455,""]
[563.63636363636363,390545.45454545453,612826.44628099177,534942.14876033051,388909.09090909094,534942.14876033051,270545.45454545453,120000,692.90322580645159,480,480,144396.69421487598,974.5454545454545,498.18181818181813,380,498.18181818181813,1087.2727272727273,949.09090909090901,690,949.09090909090901,563.63636363636363,31,"PAF2","",563.63636363636363,""]
[581.81818181818176,399272.72727272724,630479.33884297521,543735.53719008272,395636.36363636365,543735.5371900826,279272.72727272724,120000,686.25,480,480,144462.80991735536,967.27272727272725,469.09090909090912,360,469.09090909090912,1083.6363636363637,934.5454545454545,680,934.5454545454545,581.81818181818176,32,"PAF2","",581.81818181818176,""]
[599.99999999999989,407999.99999999994,647999.99999999988,552000,401999.99999999994,551999.99999999988,287999.99999999994,120000,680,480,480,143999.99999999994,960,440.00000000000011,340.00000000000011,440.00000000000011,1080,920,670,920,599.99999999999989,33,"PAF2","",599.99999999999989,""]
[618.18181818181802,416727.27272727265,665388.42975206603,559735.53719008248,407999.99999999988,559735.53719008248,296727.27272727265,120000,674.11764705882365,480,480,143008.26446280984,952.72727272727275,410.90909090909111,320.00000000000011,410.90909090909111,1076.3636363636365,905.4545454545455,660,905.4545454545455,618.18181818181802,34,"PAF2","",618.18181818181802,""]
[636.36363636363615,425454.54545454535,682644.62809917342,566942.1487603304,413636.36363636353,566942.1487603304,305454.54545454535,120000,668.57142857142867,480,480,141487.60330578504,945.4545454545455,381.8181818181821,300.00000000000023,381.8181818181821,1072.7272727272727,890.90909090909099,650.00000000000011,890.90909090909099,636.36363636363615,35,"PAF2","",636.36363636363615,""]
[654.54545454545428,434181.81818181806,699768.59504132206,573619.83471074374,418909.09090909082,573619.83471074374,314181.81818181806,120000,663.33333333333337,480,480,139438.01652892568,938.18181818181824,352.7272727272732,280.00000000000023,352.7272727272732,1069.0909090909092,876.3636363636366,640.00000000000011,876.3636363636366,654.54545454545428,36,"PAF2","",654.54545454545428,""]
[672.72727272727241,442909.09090909077,716760.33057851216,579768.59504132229,423818.18181818165,579768.59504132217,322909.09090909077,120000,658.37837837837844,480,480,136859.50413223141,930.90909090909099,323.63636363636419,260.00000000000034,323.63636363636419,1065.4545454545455,861.8181818181821,630.00000000000023,861.8181818181821,672.72727272727241,37,"PAF2","",672.72727272727241,""]
[690.90909090909054,451636.36363636347,733619.83471074339,585388.42975206592,428363.63636363629,585388.42975206603,331636.36363636347,120000,653.68421052631584,480,480,133752.06611570256,923.63636363636374,294.54545454545519,240.00000000000034,294.54545454545519,1061.818181818182,847.27272727272759,620.00000000000023,847.27272727272759,690.90909090909054,38,"PAF2","",690.90909090909054,""]
[709.09090909090867,460363.63636363618,750347.1074380161,590479.33884297509,432545.45454545447,590479.33884297509,340363.63636363618,120000,649.23076923076928,480,480,130115.70247933891,916.36363636363649,265.45454545454618,220.00000000000045,265.45454545454618,1058.1818181818182,832.72727272727309,610.00000000000023,832.72727272727309,709.09090909090867,39,"PAF2","",709.09090909090867,""]
[727.2727272727268,469090.90909090888,766942.14876033016,595041.32231404947,436363.63636363629,595041.32231404947,349090.90909090888,120000,645.00000000000011,480,480,125950.41322314058,909.09090909090924,236.36363636363717,200.00000000000045,236.36363636363717,1054.5454545454547,818.18181818181858,600.00000000000023,818.18181818181858,727.2727272727268,40,"PAF2","",727.2727272727268,""]
[745.45454545454493,477818.18181818159,783404.95867768547,599074.38016528916,439818.18181818171,599074.38016528916,357818.18181818159,120000,640.9756097560977,480,480,121256.19834710757,901.81818181818198,207.27272727272816,180.00000000000057,207.27272727272816,1050.909090909091,803.63636363636408,590.00000000000023,803.63636363636408,745.45454545454493,41,"PAF2","",745.45454545454493,""]
[763.63636363636306,486545.45454545424,799735.53719008213,602578.51239669404,442909.09090909077,602578.51239669416,366545.45454545424,120000,637.14285714285722,480,480,116033.05785123992,894.54545454545473,178.18181818181915,160.00000000000057,178.18181818181915,1047.2727272727275,789.09090909090958,580.00000000000023,789.09090909090958,763.63636363636306,42,"PAF2","",763.63636363636306,""]
[781.81818181818119,495272.72727272694,815933.88429752004,605553.71900826436,445636.36363636347,605553.71900826425,375272.72727272694,120000,633.48837209302337,480,480,110280.9917355373,887.27272727272748,149.09090909090992,140.00000000000057,149.09090909090992,1043.6363636363637,774.54545454545496,570.00000000000023,774.54545454545496,781.81818181818119,43,"PAF2","",781.81818181818119,""]
[799.99999999999932,503999.99999999965,831999.99999999942,607999.99999999988,447999.99999999983,607999.99999999988,383999.99999999965,120000,630.00000000000011,480,480,104000.00000000023,880.00000000000023,120.00000000000091,120.00000000000068,120.00000000000091,1040,760.00000000000045,560.00000000000034,760.00000000000045,799.99999999999932,44,"PAF2","",799.99999999999932,""]
[818.18181818181745,512727.27272727236,847933.88429752004,609917.35537190083,449999.99999999988,609917.35537190072,392727.27272727236,120000,626.66666666666674,480,480,97190.082644628361,872.72727272727298,90.909090909091901,100.00000000000068,90.909090909091901,1036.3636363636365,745.45454545454595,550.00000000000034,745.45454545454595,818.18181818181745,45,"PAF2","",818.18181818181745,""]
[836.36363636363558,521454.54545454506,863735.53719008202,611305.78512396698,451636.36363636353,611305.78512396687,401454.54545454506,120000,623.47826086956536,480,480,89851.239669421804,865.45454545454572,61.818181818182893,80.000000000000796,61.818181818182893,1032.727272727273,730.90909090909145,540.00000000000045,730.90909090909145,836.36363636363558,46,"PAF2","",836.36363636363558,""]
[854.54545454545371,530181.81818181777,879404.95867768524,612165.28925619845,452909.09090909077,612165.28925619822,410181.81818181777,120000,620.42553191489378,480,480,81983.471074380446,858.18181818181847,32.727272727273885,60.000000000000796,32.727272727273885,1029.0909090909092,716.36363636363694,530.00000000000045,716.36363636363694,854.54545454545371,47,"PAF2","",854.54545454545371,""]
[872.72727272727184,538909.09090909048,894942.14876032982,612495.86776859488,453818.18181818182,612495.867768595,418909.09090909048,120000,617.50000000000011,480,480,73586.77685950452,850.90909090909122,3.6363636363648766,40.000000000000909,3.6363636363648766,1025.4545454545455,701.81818181818244,520.00000000000045,701.81818181818244,872.72727272727184,48,"PAF2","",872.72727272727184,""]
[890.90909090908997,547636.36363636318,910347.10743801575,612297.52066115686,454363.63636363629,612297.52066115697,427636.36363636318,120000,614.69387755102059,480,480,64661.157024793793,843.63636363636397,-25.454545454544132,20.000000000000909,-25.454545454544132,1021.818181818182,687.27272727272793,510.00000000000045,687.27272727272793,890.90909090908997,49,"PAF2","",890.90909090908997,""]
[909.0909090909081,556363.63636363589,925619.83471074293,611570.24793388427,454545.45454545453,611570.24793388427,436363.63636363589,120000,612.00000000000011,480,480,55206.61157024838,836.36363636363672,-54.54545454545314,1.0231815394945443E-12,-54.54545454545314,1018.1818181818184,672.72727272727343,500.00000000000051,672.72727272727343,909.0909090909081,50,"PAF2","",909.0909090909081,""]
[927.27272727272623,565090.90909090859,940760.33057851158,610314.04958677688,454363.63636363635,610314.04958677688,445090.90909090859,120000,609.41176470588243,480,480,45223.140495868283,829.09090909090946,-83.636363636362148,-19.999999999998977,-83.636363636362148,1014.5454545454547,658.18181818181893,490.00000000000051,658.18181818181893,927.27272727272623,51,"PAF2","",927.27272727272623,""]
[945.45454545454436,573818.1818181813,955768.59504132136,608528.9256198348,453818.18181818182,608528.9256198348,453818.1818181813,120000,606.92307692307713,480,480,34710.743801653502,821.81818181818221,-112.72727272727116,-39.999999999998863,-112.72727272727116,1010.9090909090911,643.63636363636442,480.00000000000057,643.63636363636442,945.45454545454436,52,"PAF2","",945.45454545454436,""]
[963.63636363636249,582545.45454545401,970644.62809917273,606214.87603305804,452909.09090909094,606214.87603305792,462545.45454545401,120000,604.52830188679263,480,480,23669.421487603919,814.54545454545496,-141.81818181818016,-59.999999999998863,-141.81818181818016,1007.2727272727275,629.09090909090992,470.00000000000057,629.09090909090992,963.63636363636249,53,"PAF2","",963.63636363636249,""]
[981.81818181818062,591272.72727272671,985388.4297520651,603371.90082644648,451636.36363636365,603371.90082644636,471272.72727272671,120000,602.2222222222224,480,480,12099.173553719651,807.27272727272771,-170.90909090908917,-79.999999999998863,-170.90909090908917,1003.6363636363639,614.54545454545541,460.00000000000057,614.54545454545541,981.81818181818062,54,"PAF2","",981.81818181818062,""]
[999.99999999999875,599999.99999999942,999999.99999999907,600000,450000,600000.00000000012,479999.99999999942,120000,600.00000000000011,480,480,0,800.00000000000045,-199.99999999999818,-99.999999999998636,-199.99999999999818,1000.0000000000002,600.00000000000091,450.00000000000068,600.00000000000091,999.99999999999875,55,"PAF2","",999.99999999999875,""]
[1018.1818181818169,608727.27272727212,1014479.3388429742,596099.17355371919,448000,596099.17355371919,488727.27272727212,120000,597.857142857143,480,480,-12628.099173552939,792.7272727272732,-229.09090909090719,-119.99999999999864,-229.09090909090719,996.3636363636366,585.45454545454641,440.00000000000068,585.45454545454641,1018.1818181818169,56,"PAF2","",1018.1818181818169,""]
[1036.3636363636351,617454.54545454483,1028826.4462809907,591669.42148760357,445636.36363636365,591669.42148760357,497454.54545454483,120000,595.78947368421063,480,480,-25785.123966941261,785.45454545454595,-258.1818181818162,-139.99999999999864,-258.1818181818162,992.72727272727298,570.9090909090919,430.00000000000068,570.9090909090919,1036.3636363636351,57,"PAF2","",1036.3636363636351,""]
[1054.5454545454534,626181.81818181765,1043041.3223140487,586710.74380165315,442909.09090909117,586710.74380165315,506181.81818181765,120000,593.79310344827604,480,480,-39471.0743801645,778.1818181818187,-287.27272727272543,-159.99999999999886,-287.27272727272543,989.09090909090935,556.36363636363728,420.00000000000057,556.36363636363728,1054.5454545454534,58,"PAF2","",1054.5454545454534,""]
[1072.7272727272716,634909.09090909036,1057123.9669421478,581223.14049586805,439818.18181818188,581223.14049586805,514909.09090909036,120000,591.86440677966118,480,480,-53685.950413222308,770.90909090909133,-316.36363636363467,-179.99999999999886,-316.36363636363467,985.45454545454572,541.81818181818267,410.00000000000057,541.81818181818267,1072.7272727272716,59,"PAF2","",1072.7272727272716,""]
[1090.9090909090899,643636.36363636306,1071074.3801652885,575206.61157024838,436363.63636363659,575206.61157024826,523636.36363636306,120000,590.00000000000011,480,480,-68429.752066114801,763.63636363636397,-345.4545454545439,-199.99999999999886,-345.4545454545439,981.81818181818198,527.27272727272805,400.00000000000057,527.27272727272805,1090.9090909090899,60,"PAF2","",1090.9090909090899,""]
[1109.0909090909081,652363.63636363589,1084892.5619834703,568661.15702479356,432545.45454545459,568661.15702479368,532363.63636363589,120000,588.19672131147547,480,480,-83702.479338842211,756.36363636363672,-374.54545454545314,-219.99999999999909,-374.54545454545314,978.18181818181836,512.72727272727343,390.00000000000045,512.72727272727343,1109.0909090909081,61,"PAF2","",1109.0909090909081,""]
[1127.2727272727263,661090.90909090859,1098578.5123966935,561586.77685950464,428363.63636363659,561586.77685950452,541090.90909090859,120000,586.45161290322585,480,480,-99504.132231404074,749.09090909090946,-403.63636363636215,-239.99999999999909,-403.63636363636215,974.54545454545473,498.18181818181893,380.00000000000045,498.18181818181893,1127.2727272727263,62,"PAF2","",1127.2727272727263,""]
[1145.4545454545446,669818.18181818142,1112132.2314049578,553983.47107438045,423818.18181818188,553983.47107438056,549818.18181818142,120000,584.76190476190482,480,480,-115834.71074380085,741.81818181818221,-432.72727272727138,-259.99999999999909,-432.72727272727138,970.90909090909111,483.63636363636431,370.00000000000045,483.63636363636431,1145.4545454545446,63,"PAF2","",1145.4545454545446,""]
[1163.6363636363628,678545.45454545412,1125553.7190082637,545851.23966942169,418909.09090909106,545851.2396694218,558545.45454545412,120000,583.12500000000011,480,480,-132694.21487603232,734.54545454545485,-461.81818181818062,-279.99999999999932,-461.81818181818062,967.27272727272748,469.09090909090969,360.00000000000034,469.09090909090969,1163.6363636363628,64,{"$f":"IF(T85=Q85,\"PAF1\",IF(T85=R85,\"PAF2\",\"PAF3\"))","v":"PAF2"},"",1163.6363636363628,""]
[1181.8181818181811,687272.72727272694,1138842.975206611,537190.08264462836,413636.36363636388,537190.08264462836,567272.72727272694,120000,581.53846153846166,480,480,-150082.64462809858,727.27272727272748,-490.90909090908985,-299.99999999999932,-490.90909090908985,963.63636363636374,454.54545454545507,350.00000000000034,{"$f":"IF(AND($Q86<$R86,$R86>$S86),Q86,IF(AND($R86>$S86,$Q86>$S86),R86,S86))","v":454.54545454545507},1181.8181818181811,65,"PAF2","",1181.8181818181811,""]
[1199.9999999999993,{"$f":"($C$2*A87)+($D$2)","v":695999.99999999965},{"$f":"($B$5*(A87*A87))+($C$5*A87)","v":1151999.9999999993},{"$f":"($B$6*(A87*A87))+($C$6*A87)","v":528000.00000000023},{"$f":"($B$7*(A87*A87))+($C$7*A87)","v":408000.00000000012},{"$f":"T87*A87","v":528000.00000000023},{"$f":"B87-$D$4","v":575999.99999999965},{"$f":"$D$4","v":120000},{"$f":"$D$8+($E$8/A87)","v":580},{"$f":"$D$9","v":480},{"$f":"$D$11","v":480},{"$f":"F87-B87","v":-167999.99999999942},{"$f":"$D$12+$C$12*A87","v":720.00000000000023},{"$f":"$D$13+$C$13*A87","v":-519.99999999999909},{"$f":"$D$14+$C$14*A87","v":-319.99999999999932},-519.99999999999909,{"$f":"$D$15+$C$15*A87","v":960.00000000000011},{"$f":"$D$16+$C$16*A87","v":440.00000000000045},{"$f":"$D$17+$C$17*A87","v":340.00000000000034},440.00000000000045,1199.9999999999993,66,"PAF2",{"$f":"IF(W87=\"PAF1\",U87,\"\")","v":""},{"$f":"IF(W87=\"PAF2\",U87,\"\")","v":1199.9999999999993},{"$f":"IF(W87=\"PAF3\",U87,\"\")","v":""}]
[1218.1818181818176,704727.27272727247,1165024.7933884293,518280.9917355373,402000.00000000023,518280.99173553754,584727.27272727247,120000,578.50746268656724,480,480,-186446.28099173494,712.72727272727298,-549.0909090909081,-339.99999999999932,{"$f":"IF(AND($Q88<$R88,$R88>$S88),M88,IF(AND($R88>$S88,$Q88>$S88),N88,O88))","v":-549.0909090909081},956.36363636363649,425.45454545454595,330.00000000000034,425.45454545454595,{"$f":"U87+$U$22","v":1218.1818181818176},67,"PAF2","",1218.1818181818176,""]
[{"$f":"A88+$A$22","v":1236.3636363636358},713454.54545454518,1177917.3553719004,508033.05785123981,395636.36363636365,508033.05785123998,593454.54545454518,120000,577.05882352941182,480,480,-205421.4876033052,705.45454545454572,-578.18181818181733,-359.99999999999955,-578.18181818181733,952.72727272727286,410.90909090909133,320.00000000000023,410.90909090909133,1236.3636363636358,68,"PAF2","",1236.3636363636358,""]
[1254.545454545454,722181.81818181789,1190677.6859504129,497256.19834710774,388909.09090909117,497256.19834710768,602181.81818181789,120000,575.6521739130435,480,480,-224925.6198347102,698.18181818181836,-607.27272727272657,-379.99999999999955,-607.27272727272657,949.09090909090924,396.36363636363672,310.00000000000023,396.36363636363672,1254.545454545454,69,"PAF2","",1254.545454545454,""]
[1272.7272727272723,730909.09090909071,1203305.7851239666,485950.41322314064,381818.18181818188,485950.4132231407,610909.09090909071,120000,574.28571428571433,480,480,-244958.67768595001,690.90909090909099,-636.36363636363581,-399.99999999999955,-636.36363636363581,945.4545454545455,381.8181818181821,300.00000000000023,381.8181818181821,1272.7272727272723,70,"PAF2","",1272.7272727272723,""]
[1290.9090909090905,739636.36363636341,1215801.6528925619,474115.7024793392,374363.63636363659,474115.70247933897,619636.36363636341,120000,572.95774647887322,480,480,-265520.66115702444,683.63636363636374,-665.45454545454504,-419.99999999999977,-665.45454545454504,941.81818181818187,367.27272727272748,290.00000000000011,367.27272727272748,1290.9090909090905,71,"PAF2","",1290.9090909090905,""]
[1309.0909090909088,748363.63636363624,1228165.2892561981,461752.0661157025,366545.45454545459,461752.06611570268,628363.63636363624,120000,571.66666666666674,480,480,-286611.57024793356,676.36363636363649,-694.54545454545405,-439.99999999999977,-694.54545454545405,938.18181818181824,352.72727272727298,280.00000000000011,352.72727272727298,1309.0909090909088,72,"PAF2","",1309.0909090909088,""]
[1327.272727272727,757090.90909090894,1240396.6942148758,448859.50413223146,358363.63636363647,448859.50413223141,637090.90909090894,120000,570.41095890410963,480,480,-308231.40495867754,669.09090909090912,-723.63636363636351,-459.99999999999977,-723.63636363636351,934.5454545454545,338.18181818181824,270.00000000000011,338.18181818181824,1327.272727272727,73,"PAF2","",1327.272727272727,""]
[1345.4545454545453,765818.18181818177,1252495.867768595,435438.01652892563,349818.18181818177,435438.01652892568,645818.18181818177,120000,569.18918918918916,480,480,-330380.16528925608,661.81818181818187,-752.72727272727252,-480,-752.72727272727252,930.90909090909099,323.63636363636374,260,323.63636363636374,1345.4545454545453,74,"PAF2","",1345.4545454545453,""]
[1363.6363636363635,774545.45454545447,1264462.8099173554,421487.60330578522,340909.09090909094,421487.60330578528,654545.45454545447,120000,568,480,480,-353057.85123966919,654.54545454545462,-781.81818181818153,-500,-781.81818181818153,927.27272727272725,309.09090909090924,250,309.09090909090924,1363.6363636363635,75,"PAF2","",1363.6363636363635,""]
[1381.8181818181818,783272.72727272729,1276297.5206611571,407008.26446280978,331636.36363636353,407008.26446280984,663272.72727272729,120000,566.84210526315792,480,480,-376264.46280991746,647.27272727272725,-810.90909090909099,-520,-810.90909090909099,923.63636363636363,294.5454545454545,240,294.5454545454545,1381.8181818181818,76,"PAF2","",1381.8181818181818,""]
[1400,792000,1288000,392000,322000,392000,672000,120000,565.71428571428567,480,480,-400000,640,-840,-540.00000000000023,-840,920,280,229.99999999999989,280,1400,77,"PAF2","",1400,""]
[1418.1818181818182,800727.27272727271,1299570.2479338844,376462.80991735542,312000,376462.80991735513,680727.27272727271,120000,564.61538461538464,480,480,-424264.46280991758,632.72727272727263,-869.09090909090946,-560.00000000000023,-869.09090909090946,916.36363636363626,265.45454545454527,219.99999999999989,265.45454545454527,1418.1818181818182,78,"PAF2","",1418.1818181818182,""]
[1436.3636363636365,809454.54545454553,1311008.26446281,360396.69421487581,301636.36363636353,360396.69421487587,689454.54545454553,120000,563.54430379746839,480,480,-449057.85123966966,625.45454545454538,-898.18181818181847,-580.00000000000023,-898.18181818181847,912.72727272727275,250.90909090909076,209.99999999999989,250.90909090909076,1436.3636363636365,79,"PAF2","",1436.3636363636365,""]
[1454.5454545454547,818181.81818181823,1322314.0495867769,343801.65289256186,290909.09090909082,343801.65289256186,698181.81818181823,120000,562.5,480,480,-474380.16528925637,618.18181818181813,-927.27272727272748,-600.00000000000023,-927.27272727272748,909.09090909090901,236.36363636363626,199.99999999999989,236.36363636363626,1454.5454545454547,80,"PAF2","",1454.5454545454547,""]
[1472.727272727273,826909.09090909106,1333487.6033057852,326677.68595041288,279818.18181818165,326677.68595041288,706909.09090909106,120000,561.48148148148152,480,480,-500231.40495867818,610.90909090909076,-956.36363636363694,-620.00000000000045,-956.36363636363694,905.45454545454538,221.81818181818153,189.99999999999977,221.81818181818153,1472.727272727273,81,"PAF2","",1472.727272727273,""]
[1490.9090909090912,835636.36363636376,1344528.9256198348,309024.79338842933,268363.636363636,309024.79338842945,715636.36363636376,120000,560.48780487804879,480,480,-526611.57024793432,603.63636363636351,-985.45454545454595,-640.00000000000045,-985.45454545454595,901.81818181818176,207.27272727272702,179.99999999999977,207.27272727272702,1490.9090909090912,82,"PAF2","",1490.9090909090912,""]
[1509.0909090909095,844363.63636363659,1355438.0165289259,290842.97520661121,256545.45454545412,290842.97520661098,724363.63636363659,120000,559.51807228915663,480,480,-553520.66115702561,596.36363636363615,-1014.5454545454554,-660.00000000000045,-1014.5454545454554,898.18181818181802,192.72727272727229,169.99999999999977,192.72727272727229,1509.0909090909095,83,"PAF2","",1509.0909090909095,""]
[1527.2727272727277,853090.90909090929,1366214.8760330579,272132.23140495829,244363.636363636,272132.23140495818,733090.90909090929,120000,558.57142857142856,480,480,-580958.67768595112,589.09090909090889,-1043.6363636363644,-680.00000000000068,-1043.6363636363644,894.5454545454545,178.18181818181779,159.99999999999966,178.18181818181779,1527.2727272727277,84,"PAF2","",1527.2727272727277,""]
[1545.454545454546,861818.18181818211,1376859.5041322317,252892.56198347034,231818.18181818118,252892.56198347025,741818.18181818211,120000,557.64705882352939,480,480,-608925.61983471189,581.81818181818153,-1072.7272727272739,-700.00000000000068,-1072.7272727272739,890.90909090909076,163.63636363636306,149.99999999999966,163.63636363636306,1545.454545454546,85,"PAF2","",1545.454545454546,""]
[1563.6363636363642,870545.45454545482,1387371.9008264465,233123.96694214782,218909.09090909036,233123.96694214799,750545.45454545482,120000,556.74418604651157,480,480,-637421.48760330677,574.54545454545428,-1101.8181818181829,-720.00000000000068,-1101.8181818181829,887.27272727272714,149.09090909090855,139.99999999999966,149.09090909090855,1563.6363636363642,86,"PAF2","",1563.6363636363642,""]
[1581.8181818181824,879272.72727272753,1397752.0661157027,212826.44628099096,205636.36363636283,212826.44628099105,759272.72727272753,120000,555.86206896551721,480,480,-666446.28099173645,567.27272727272702,-1130.9090909090919,-740.00000000000091,-1130.9090909090919,883.63636363636351,134.54545454545405,129.99999999999955,134.54545454545405,1581.8181818181824,87,"PAF2","",1581.8181818181824,""]
[1600.0000000000007,888000.00000000035,1408000.0000000005,191999.99999999907,191999.9999999993,191999.99999999936,768000.00000000035,120000,555,480,480,-696000.00000000093,559.99999999999966,-1160.0000000000014,-760.00000000000091,-760.00000000000091,879.99999999999977,119.99999999999932,119.99999999999955,119.99999999999955,1600.0000000000007,88,"PAF3","","",1600.0000000000007]
[1618.1818181818189,896727.27272727306,1418115.7024793392,170644.62809917238,177999.99999999907,177999.99999999936,776727.27272727306,120000,554.15730337078651,480,480,-718727.27272727364,552.72727272727241,-1189.0909090909104,-780.00000000000091,-780.00000000000091,876.36363636363626,105.45454545454481,109.99999999999955,109.99999999999955,1618.1818181818189,89,"PAF3","","",1618.1818181818189]
[1636.3636363636372,905454.54545454588,1428099.1735537197,148760.33057851158,163636.36363636283,163636.36363636277,785454.54545454588,120000,553.33333333333326,480,480,-741818.18181818305,545.45454545454504,-1218.1818181818198,-800.00000000000114,-800.00000000000114,872.72727272727252,90.909090909090082,99.999999999999432,99.999999999999432,1636.3636363636372,90,"PAF3","","",1636.3636363636372]
[1654.5454545454554,914181.81818181858,1437950.4132231409,126347.10743801529,148909.09090909013,148909.09090909004,794181.81818181858,120000,552.52747252747247,480,480,-765272.72727272857,538.18181818181779,-1247.2727272727288,-820.00000000000114,-820.00000000000114,869.09090909090889,76.363636363635578,89.999999999999432,89.999999999999432,1654.5454545454554,91,"PAF3","","",1654.5454545454554]
[1672.7272727272737,922909.09090909141,1447669.4214876038,103404.95867768489,133818.18181818095,133818.18181818095,802909.09090909141,120000,551.73913043478251,480,480,-789090.90909091046,530.90909090909054,-1276.3636363636379,-840.00000000000114,-840.00000000000114,865.45454545454527,61.818181818181074,79.999999999999432,79.999999999999432,1672.7272727272737,92,"PAF3","","",1672.7272727272737]
[1690.9090909090919,931636.36363636411,1457256.198347108,79933.884297518991,118363.63636363554,118363.63636363547,811636.36363636411,120000,550.96774193548379,480,480,-813272.72727272869,523.63636363636317,-1305.4545454545473,-860.00000000000114,-860.00000000000114,861.81818181818153,47.272727272726343,69.999999999999432,69.999999999999432,1690.9090909090919,93,"PAF3","","",1690.9090909090919]
[1709.0909090909101,940363.63636363682,1466710.7438016534,55933.884297519457,102545.45454545342,102545.45454545344,820363.63636363682,120000,550.21276595744678,480,480,-837818.1818181834,516.36363636363592,-1334.5454545454563,-880.00000000000136,-880.00000000000136,858.18181818181802,32.727272727271838,59.999999999999318,59.999999999999318,1709.0909090909101,94,"PAF3","","",1709.0909090909101]
[1727.2727272727284,949090.90909090964,1476033.0578512403,31404.958677684423,86363.636363635305,86363.636363635247,829090.90909090964,120000,549.47368421052624,480,480,-862727.27272727434,509.09090909090855,-1363.6363636363658,-900.00000000000136,-900.00000000000136,854.54545454545428,18.181818181817107,49.999999999999318,49.999999999999318,1727.2727272727284,95,"PAF3","","",1727.2727272727284]
[1745.4545454545466,957818.18181818235,1485223.1404958684,6347.1074380148202,69818.181818180485,69818.181818180674,837818.18181818235,120000,548.75,480,480,-888000.00000000163,501.8181818181813,-1392.7272727272748,-920.00000000000136,-920.00000000000136,850.90909090909065,3.6363636363626028,39.999999999999318,39.999999999999318,1745.4545454545466,96,"PAF3","","",1745.4545454545466]
[1763.6363636363649,966545.45454545517,1494280.9917355375,-19239.669421488885,52909.090909089893,52909.090909089544,846545.45454545517,120000,548.04123711340208,480,480,-913636.36363636563,494.54545454545405,-1421.8181818181838,-940.00000000000159,-940.00000000000159,847.27272727272702,-10.909090909091901,29.999999999999204,29.999999999999204,1763.6363636363649,97,"PAF3","","",1763.6363636363649]
[1781.8181818181831,975272.72727272788,1503206.6115702484,-45355.371900828555,35636.363636362134,35636.363636362243,855272.72727272788,120000,547.34693877551013,480,480,-939636.36363636563,487.27272727272668,-1450.9090909090933,-960.00000000000159,-960.00000000000159,843.63636363636328,-25.454545454546633,19.999999999999204,19.999999999999204,1781.8181818181831,98,"PAF3","","",1781.8181818181831]
[1800.0000000000014,984000.0000000007,1512000.0000000009,-72000.000000002328,17999.99999999837,17999.999999998581,864000.0000000007,120000,546.66666666666663,480,480,-966000.0000000021,479.99999999999943,-1480.0000000000023,-980.00000000000159,-980.00000000000159,839.99999999999977,-40.000000000001137,9.9999999999992042,9.9999999999992042,1800.0000000000014,99,"PAF3","","",1800.0000000000014]
[1818.1818181818196,992727.2727272734,1520661.157024794,-99173.55371901067,0,-1.6536267304962345E-9,872727.2727272734,120000,546,480,480,-992727.27272727503,472.72727272727207,-1509.0909090909117,-1000.0000000000018,-1000.0000000000018,836.36363636363603,-54.545454545455868,-9.0949470177292824E-13,-9.0949470177292824E-13,1818.1818181818196,100,"PAF3","","",1818.1818181818196]
[null,null,{"$f":"MAX(C21:C121)","v":1520661.157024794},{"$f":"MAX(D21:D121)","v":612495.86776859488},{"$f":"MAX(E21:E121)","v":454545.45454545453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,{"$f":"MAX(C122:E122)","v":1520661.157024794}]

{"sheet":"Gesamtanalyse","index":2,"n_rows":9,"n_cols":9,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"Tabellen!J17","v":575},0]
[null,null,null,null,null,null,null,{"$f":"H8","v":575},{"$f":"Tabellen!C123","v":1520661.157024794}]

{"sheet":"Stückbetrachtung","index":3,"n_rows":7,"n_cols":11,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"Tabellen!J17","v":575},0,0,{"$f":"I7","v":940}]
[null,null,null,null,null,null,null,{"$f":"H6","v":575},{"$f":"Tabellen!J18","v":940},{"$f":"H6","v":575},{"$f":"I7","v":940}]

{"sheet":"Gewinn und Verlust","index":4,"n_rows":8,"n_cols":9,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"Tabellen!J17","v":575},0]
[null,null,null,null,null,null,null,{"$f":"H7","v":575},{"$f":"Tabellen!J16","v":144500}]

{"sheet":"Funktionen","index":5,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[[10,13,10,14],[10,15,10,16],[16,1,16,2],[16,3,16,4],[16,5,16,6],[16,7,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[10,1,10,2],[10,3,10,4],[10,5,10,6],[10,7,10,8],[10,9,10,10],[10,11,10,12],[4,9,4,10],[4,11,4,12],[4,13,4,14],[4,15,4,16],[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8]]}
[]
[]
[]
[]
[null,"Aufgabe 1",null,"Aufgabe 2",null,"Aufgabe 3",null,"Aufgabe 4",null,"Aufgabe 5",null,"Aufgabe 6",null,"Aufgabe 7",null,"Aufgabe 8"]
["K",4,5100,2,2450,14,5000,5,450,5,450,4,2950,6.8,580,9,3250]
["PAF1",-1.25E-3,15,-0.45,92,-0.2,100,-0.2,200,-0.45,1000,-0.35499999999999998,85,-1.1499999999999999,85,-0.19850000000000001,100]
["PAF2",-0.01,22,-0.85,110.8,-0.5,120,-0.5,280,-0.85,1200,-0.94499999999999995,120,-2.4,105,-0.50149999999999995,120]
["PAF3",-2E-3,12,-0.3,60,-0.1,60,-0.1,100,-0.55000000000000004,900,-0.29499999999999998,65,-0.95,65,-0.1055,60]
[]
[null,"Aufgabe 9",null,"Aufgabe 10",null,"Aufgabe 10",null,"Aufgabe 11",null,"Aufgabe 12",null,"Aufgabe 13",null,"Aufgabe 14",null,"Aufgabe 15"]
["K",5.8,1900,89,29950,12,5100,65,650,45,4500,477.5,120000,25,15,4,2500]
["PAF1",-0.45,92,-2.2000000000000002,920,-0.25,150,-0.4,115,-0.5,210,-0.2,1200,-2,50,-2E-3,16]
["PAF2",-1.25,125,-4.4000000000000004,1100,-0.5,190,-1,130,-0.75,225,-0.85,1400,-5,80,-0.01,22]
["PAF3",-0.3,55,-3.1,925,-0.25,120,-0.4,109,-0.3,171,-0.55000000000000004,1000,-1,30,-2E-3,15]
[]
[]
["K",480,120000]
["PAF1",-0.2,1200]
["PAF2",-0.8,1400]
["PAF3",-0.55000000000000004,1000]