Spreadsheet: 473846d1470427145-conditional-weightened-average-moha
Sheet: Feuil1

nomcan | nom | 1 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | setor | valeur | totaldep | %fundingbydep | M2 calc | M2 calc | M2 nb | M2 offset | M-SOMMEPROD | WEIGHTS
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 724 | 199396 | 0.003630966 |  |  |  |  |  | 1
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3500 | 199396 | 0.01755301 |  |  |  |  |  | 1
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 724 | 199396 | 0.003630966 |  |  |  |  |  | 1
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 724 | 199396 | 0.003630966 |  |  |  |  |  | 1
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 35000 | 199396 | 0.175530101 |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 40000 | 199396 | 0.20060583 |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 50000 | 199396 | 0.250757287 |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8000 | 199396 | 0.040121166 |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 60000 | 199396 | 0.300908744 |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 724 | 199396 | 0.003630966 |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4900 | 685357.51 | 0.007149553 |  |  |  |  |  | 1
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4900 | 685357.51 | 0.007149553 |  |  |  |  |  | 1
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2500 | 685357.51 | 0.003647731 |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 100000 | 685357.51 | 0.14590925 |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 160000 | 685357.51 | 0.233454799 |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 557.51 | 685357.51 | 0.000813459 |  |  |  |  |  | 3
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 399000 | 685357.51 | 0.582177906 |  |  |  |  |  | 2
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7500 | 685357.51 | 0.010943194 |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6000 | 685357.51 | 0.008754555 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10000 | 384086.95 | 0.026035771 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 300 | 384086.95 | 0.000781073 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 300 | 384086.95 | 0.000781073 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10000 | 384086.95 | 0.026035771 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5000 | 384086.95 | 0.013017886 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 20000 | 384086.95 | 0.052071543 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 20000 | 384086.95 | 0.052071543 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3000 | 384086.95 | 0.007810731 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 50000 | 384086.95 | 0.130178857 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3000 | 384086.95 | 0.007810731 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 35000 | 384086.95 | 0.0911252 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10000 | 384086.95 | 0.026035771 |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4000 | 384086.95 | 0.010414309 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 45000 | 384086.95 | 0.117160971 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8000 | 384086.95 | 0.020828617 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1000 | 384086.95 | 0.002603577 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10000 | 384086.95 | 0.026035771 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1000 | 384086.95 | 0.002603577 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 20000 | 384086.95 | 0.052071543 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 30000 | 384086.95 | 0.078107314 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8000 | 384086.95 | 0.020828617 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 30000 | 384086.95 | 0.078107314 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4000 | 384086.95 | 0.010414309 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2500 | 384086.95 | 0.006508943 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 13000 | 384086.95 | 0.033846503 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 30000 | 384086.95 | 0.078107314 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2986.95 | 384086.95 | 0.007776755 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1000 | 384086.95 | 0.002603577 |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7000 | 384086.95 | 0.01822504 |  |  |  |  |  | 1